Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$13,326Cash toward the purchase price.
Closing costs + prepaids$9,917Not just lender fees.
Before credits & paid funds$23,242The complete starting cash picture.
Estimated remaining funds due at closing
$23,242No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$13,325.57
Your down payment$13,325.57
Closing costs + prepaids$9,916.66
Total buyer cash needed$23,242.22
Remaining funds due$23,242.22
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,000.00
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)$374.25
Initial HOA (3 months)$294.00
Prepaid interest, first (1 days)$23.41
Fees + prepaids$9,916.66
Your down payment is the seller’s equity. You take over the $286,674 balance, so the rest of the $300,000 price is paid at closing. A second mortgage can cover part of it. $23,242.22 is due at closing. Uses and sources reconcile at $309,916.66 each. Not a Closing Disclosure.