Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$61,839Cash toward the purchase price.
Closing costs + prepaids$13,604Not just lender fees.
Before credits & paid funds$75,443The complete starting cash picture.
Estimated remaining funds due at closing
$75,443No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$61,838.99
Your down payment$61,838.99
Closing costs + prepaids$13,604.02
Total buyer cash needed$75,443.01
Remaining funds due$75,443.01
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,450.00
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)$635.50
Initial HOA (3 months)$333.00
Prepaid interest, first (29 days)$1,960.52
Fees + prepaids$13,604.02
Your down payment is the seller’s equity. You take over the $383,161 balance, so the rest of the $445,000 price is paid at closing. A second mortgage can cover part of it. $75,443.01 is due at closing. Uses and sources reconcile at $458,604.02 each. Not a Closing Disclosure.