Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$90,858Cash toward the purchase price.
Closing costs + prepaids$11,803Not just lender fees.
Before credits & paid funds$102,661The complete starting cash picture.
Estimated remaining funds due at closing
$102,661No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$90,858.14
Your down payment$90,858.14
Closing costs + prepaids$11,803.31
Total buyer cash needed$102,661.45
Remaining funds due$102,661.45
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,349.00
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)$773.00
Initial HOA (3 months)$417.00
Prepaid interest, first (1 days)$39.31
Fees + prepaids$11,803.31
Your down payment is the seller’s equity. You take over the $344,042 balance, so the rest of the $434,900 price is paid at closing. A second mortgage can cover part of it. $102,661.45 is due at closing. Uses and sources reconcile at $446,703.31 each. Not a Closing Disclosure.