Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$10,340Cash toward the purchase price.
Closing costs + prepaids$10,228Not just lender fees.
Before credits & paid funds$20,568The complete starting cash picture.
Estimated remaining funds due at closing
$20,568No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$10,340.01
Your down payment$10,340.01
Closing costs + prepaids$10,228.33
Total buyer cash needed$20,568.34
Remaining funds due$20,568.34
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$529.00
Initial HOA (3 months)$273.00
Prepaid interest, first (1 days)$51.33
Fees + prepaids$10,228.33
Your down payment is the seller’s equity. You take over the $304,660 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $20,568.34 is due at closing. Uses and sources reconcile at $325,228.33 each. Not a Closing Disclosure.