Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$71,878Cash toward the purchase price.
Closing costs + prepaids$11,536Not just lender fees.
Before credits & paid funds$83,414The complete starting cash picture.
Estimated remaining funds due at closing
$83,414No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$71,878.14
Your down payment$71,878.14
Closing costs + prepaids$11,535.59
Total buyer cash needed$83,413.73
Remaining funds due$83,413.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,000.00
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)$332.75
Initial HOA (3 months)$189.00
Prepaid interest, first (27 days)$788.84
Fees + prepaids$11,535.59
Your down payment is the seller’s equity. You take over the $328,122 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $83,413.73 is due at closing. Uses and sources reconcile at $411,535.59 each. Not a Closing Disclosure.