Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$93,732Cash toward the purchase price.
Closing costs + prepaids$11,168Not just lender fees.
Before credits & paid funds$104,900The complete starting cash picture.
Estimated remaining funds due at closing
$104,900No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$93,731.91
Your down payment$93,731.91
Closing costs + prepaids$11,167.90
Total buyer cash needed$104,899.80
Remaining funds due$104,899.80
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,290.00
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)$313.00
Initial HOA (3 months)$297.00
Prepaid interest, first (1 days)$42.90
Fees + prepaids$11,167.90
Your down payment is the seller’s equity. You take over the $335,268 balance, so the rest of the $429,000 price is paid at closing. A second mortgage can cover part of it. $104,899.80 is due at closing. Uses and sources reconcile at $440,167.90 each. Not a Closing Disclosure.