Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$21,630Cash toward the purchase price.
Closing costs + prepaids$11,400Not just lender fees.
Before credits & paid funds$33,030The complete starting cash picture.
Estimated remaining funds due at closing
$33,030No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,630.19
Your down payment$21,630.19
Closing costs + prepaids$11,399.75
Total buyer cash needed$33,029.94
Remaining funds due$33,029.94
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$510.00
Prepaid interest, first (9 days)$414.75
Fees + prepaids$11,399.75
Your down payment is the seller’s equity. You take over the $403,370 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $33,029.94 is due at closing. Uses and sources reconcile at $436,399.75 each. Not a Closing Disclosure.