Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$420,697Cash toward the purchase price.
Closing costs + prepaids$11,051Not just lender fees.
Before credits & paid funds$431,748The complete starting cash picture.
Estimated remaining funds due at closing
$431,748No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$420,696.87
Your down payment$420,696.87
Closing costs + prepaids$11,050.67
Total buyer cash needed$431,747.54
Remaining funds due$431,747.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$510.00
Initial HOA (3 months)$56.25
Prepaid interest, first (12 days)$9.42
Fees + prepaids$11,050.67
Your down payment is the seller’s equity. You take over the $4,303 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $431,747.54 is due at closing. Uses and sources reconcile at $436,050.67 each. Not a Closing Disclosure.