Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$59,715Cash toward the purchase price.
Closing costs + prepaids$12,860Not just lender fees.
Before credits & paid funds$72,575The complete starting cash picture.
Estimated remaining funds due at closing
$72,575No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$59,714.97
Your down payment$59,714.97
Closing costs + prepaids$12,859.59
Total buyer cash needed$72,574.56
Remaining funds due$72,574.56
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,190.00
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)$475.75
Initial HOA (3 months)$318.00
Prepaid interest, first (31 days)$1,650.84
Fees + prepaids$12,859.59
Your down payment is the seller’s equity. You take over the $359,285 balance, so the rest of the $419,000 price is paid at closing. A second mortgage can cover part of it. $72,574.56 is due at closing. Uses and sources reconcile at $431,859.59 each. Not a Closing Disclosure.