Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$44,220Cash toward the purchase price.
Closing costs + prepaids$13,253Not just lender fees.
Before credits & paid funds$57,473The complete starting cash picture.
Estimated remaining funds due at closing
$57,473No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$44,220.22
Your down payment$44,220.22
Closing costs + prepaids$13,253.26
Total buyer cash needed$57,473.48
Remaining funds due$57,473.48
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,490.00
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)$316.25
Initial HOA (3 months)$141.00
Prepaid interest, first (27 days)$2,081.01
Fees + prepaids$13,253.26
Your down payment is the seller’s equity. You take over the $404,780 balance, so the rest of the $449,000 price is paid at closing. A second mortgage can cover part of it. $57,473.48 is due at closing. Uses and sources reconcile at $462,253.26 each. Not a Closing Disclosure.