Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$15,109Cash toward the purchase price.
Closing costs + prepaids$10,777Not just lender fees.
Before credits & paid funds$25,886The complete starting cash picture.
Estimated remaining funds due at closing
$25,886No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$15,108.56
Your down payment$15,108.56
Closing costs + prepaids$10,777.15
Total buyer cash needed$25,885.71
Remaining funds due$25,885.71
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$572.00
Initial HOA (3 months)$333.00
Prepaid interest, first (1 days)$47.15
Fees + prepaids$10,777.15
Your down payment is the seller’s equity. You take over the $344,891 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $25,885.71 is due at closing. Uses and sources reconcile at $370,777.15 each. Not a Closing Disclosure.