Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$391,948Cash toward the purchase price.
Closing costs + prepaids$11,009Not just lender fees.
Before credits & paid funds$402,958The complete starting cash picture.
Estimated remaining funds due at closing
$402,958No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$391,948.39
Your down payment$391,948.39
Closing costs + prepaids$11,009.31
Total buyer cash needed$402,957.69
Remaining funds due$402,957.69
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,300.00
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)$261.50
Prepaid interest, first (26 days)$222.81
Fees + prepaids$11,009.31
Your down payment is the seller’s equity. You take over the $38,052 balance, so the rest of the $430,000 price is paid at closing. A second mortgage can cover part of it. $402,957.69 is due at closing. Uses and sources reconcile at $441,009.31 each. Not a Closing Disclosure.