Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$7,102Cash toward the purchase price.
Closing costs + prepaids$12,415Not just lender fees.
Before credits & paid funds$19,517The complete starting cash picture.
Estimated remaining funds due at closing
$19,517No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$7,102.35
Your down payment$7,102.35
Closing costs + prepaids$12,415.00
Total buyer cash needed$19,517.35
Remaining funds due$19,517.35
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,800.00
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)$812.25
Initial HOA (3 months)$324.00
Prepaid interest, first (26 days)$1,253.75
Fees + prepaids$12,415.00
Your down payment is the seller’s equity. You take over the $372,898 balance, so the rest of the $380,000 price is paid at closing. A second mortgage can cover part of it. $19,517.35 is due at closing. Uses and sources reconcile at $392,415.00 each. Not a Closing Disclosure.