Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$354,764Cash toward the purchase price.
Closing costs + prepaids$10,806Not just lender fees.
Before credits & paid funds$365,570The complete starting cash picture.
Estimated remaining funds due at closing
$365,570No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$354,764.23
Your down payment$354,764.23
Closing costs + prepaids$10,805.51
Total buyer cash needed$365,569.74
Remaining funds due$365,569.74
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,650.00
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)$555.25
Initial HOA (3 months)$324.00
Prepaid interest, first (27 days)$51.26
Fees + prepaids$10,805.51
Your down payment is the seller’s equity. You take over the $10,236 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $365,569.74 is due at closing. Uses and sources reconcile at $375,805.51 each. Not a Closing Disclosure.