Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$37,414Cash toward the purchase price.
Closing costs + prepaids$12,554Not just lender fees.
Before credits & paid funds$49,968The complete starting cash picture.
Estimated remaining funds due at closing
$49,968No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,413.99
Your down payment$37,413.99
Closing costs + prepaids$12,554.10
Total buyer cash needed$49,968.08
Remaining funds due$49,968.08
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,590.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$550.75
Prepaid interest, first (12 days)$938.35
Fees + prepaids$12,554.10
Your down payment is the seller’s equity. You take over the $421,586 balance, so the rest of the $459,000 price is paid at closing. A second mortgage can cover part of it. $49,968.08 is due at closing. Uses and sources reconcile at $471,554.10 each. Not a Closing Disclosure.