Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$51,040Cash toward the purchase price.
Closing costs + prepaids$12,825Not just lender fees.
Before credits & paid funds$63,865The complete starting cash picture.
Estimated remaining funds due at closing
$63,865No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$51,039.70
Your down payment$51,039.70
Closing costs + prepaids$12,825.02
Total buyer cash needed$63,864.72
Remaining funds due$63,864.72
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$406.25
Prepaid interest, first (31 days)$1,943.77
Fees + prepaids$12,825.02
Your down payment is the seller’s equity. You take over the $373,960 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $63,864.72 is due at closing. Uses and sources reconcile at $437,825.02 each. Not a Closing Disclosure.