Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$18,194Cash toward the purchase price.
Closing costs + prepaids$10,654Not just lender fees.
Before credits & paid funds$28,848The complete starting cash picture.
Estimated remaining funds due at closing
$28,848No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$18,194.09
Your down payment$18,194.09
Closing costs + prepaids$10,654.19
Total buyer cash needed$28,848.27
Remaining funds due$28,848.27
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,560.00
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)$520.25
Initial HOA (3 months)$291.00
Prepaid interest, first (1 days)$57.94
Fees + prepaids$10,654.19
Your down payment is the seller’s equity. You take over the $337,806 balance, so the rest of the $356,000 price is paid at closing. A second mortgage can cover part of it. $28,848.27 is due at closing. Uses and sources reconcile at $366,654.19 each. Not a Closing Disclosure.