Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$32,331Cash toward the purchase price.
Closing costs + prepaids$10,328Not just lender fees.
Before credits & paid funds$42,659The complete starting cash picture.
Estimated remaining funds due at closing
$42,659No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$32,331.29
Your down payment$32,331.29
Closing costs + prepaids$10,327.57
Total buyer cash needed$42,658.86
Remaining funds due$42,658.86
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$472.00
Initial HOA (3 months)$288.00
Prepaid interest, first (1 days)$42.57
Fees + prepaids$10,327.57
Your down payment is the seller’s equity. You take over the $297,669 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $42,658.86 is due at closing. Uses and sources reconcile at $340,327.57 each. Not a Closing Disclosure.