Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$31,864Cash toward the purchase price.
Closing costs + prepaids$12,034Not just lender fees.
Before credits & paid funds$43,898The complete starting cash picture.
Estimated remaining funds due at closing
$43,898No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,863.93
Your down payment$31,863.93
Closing costs + prepaids$12,033.88
Total buyer cash needed$43,897.81
Remaining funds due$43,897.81
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
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)$416.25
Initial HOA (3 months)$300.00
Prepaid interest, first (1 days)$92.63
Fees + prepaids$12,033.88
Your down payment is the seller’s equity. You take over the $443,136 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $43,897.81 is due at closing. Uses and sources reconcile at $487,033.88 each. Not a Closing Disclosure.