Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$22,909Cash toward the purchase price.
Closing costs + prepaids$10,647Not just lender fees.
Before credits & paid funds$33,556The complete starting cash picture.
Estimated remaining funds due at closing
$33,556No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$22,909.15
Your down payment$22,909.15
Closing costs + prepaids$10,646.63
Total buyer cash needed$33,555.78
Remaining funds due$33,555.78
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,875.00
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)$84.50
Initial HOA (3 months)$399.00
Prepaid interest, first (1 days)$63.13
Fees + prepaids$10,646.63
Your down payment is the seller’s equity. You take over the $364,591 balance, so the rest of the $387,500 price is paid at closing. A second mortgage can cover part of it. $33,555.78 is due at closing. Uses and sources reconcile at $398,146.63 each. Not a Closing Disclosure.