Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$492,235Cash toward the purchase price.
Closing costs + prepaids$12,041Not just lender fees.
Before credits & paid funds$504,276The complete starting cash picture.
Estimated remaining funds due at closing
$504,276No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$492,235.11
Your down payment$492,235.11
Closing costs + prepaids$12,040.68
Total buyer cash needed$504,275.79
Remaining funds due$504,275.79
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,999.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$412.25
Initial HOA (3 months)$153.00
Prepaid interest, first (1 days)$1.43
Fees + prepaids$12,040.68
Your down payment is the seller’s equity. You take over the $7,665 balance, so the rest of the $499,900 price is paid at closing. A second mortgage can cover part of it. $504,275.79 is due at closing. Uses and sources reconcile at $511,940.68 each. Not a Closing Disclosure.