Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$55,511Cash toward the purchase price.
Closing costs + prepaids$11,099Not just lender fees.
Before credits & paid funds$66,610The complete starting cash picture.
Estimated remaining funds due at closing
$66,610No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$55,510.78
Your down payment$55,510.78
Closing costs + prepaids$11,099.13
Total buyer cash needed$66,609.91
Remaining funds due$66,609.91
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,799.00
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)$475.00
Initial HOA (3 months)$165.00
Prepaid interest, first (17 days)$435.13
Fees + prepaids$11,099.13
Your down payment is the seller’s equity. You take over the $324,389 balance, so the rest of the $379,900 price is paid at closing. A second mortgage can cover part of it. $66,609.91 is due at closing. Uses and sources reconcile at $390,999.13 each. Not a Closing Disclosure.