Follow the dollars · Assumption only
A complete cash picture for Dec 25, 2026
Your down payment$8,170Cash toward the purchase price.
Closing costs + prepaids$11,467Not just lender fees.
Before credits & paid funds$19,636The complete starting cash picture.
Estimated remaining funds due at closing
$19,636No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$8,169.63
Your down payment$8,169.63
Closing costs + prepaids$11,466.50
Total buyer cash needed$19,636.13
Remaining funds due$19,636.13
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,480.00
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)$417.50
Initial HOA (3 months)$1,155.00
Prepaid interest, first (7 days)$189.00
Fees + prepaids$11,466.50
Your down payment is the seller’s equity. You take over the $339,830 balance, so the rest of the $348,000 price is paid at closing. A second mortgage can cover part of it. $19,636.13 is due at closing. Uses and sources reconcile at $359,466.50 each. Not a Closing Disclosure.