Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$33,620Cash toward the purchase price.
Closing costs + prepaids$10,944Not just lender fees.
Before credits & paid funds$44,564The complete starting cash picture.
Estimated remaining funds due at closing
$44,564No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,619.53
Your down payment$33,619.53
Closing costs + prepaids$10,944.21
Total buyer cash needed$44,563.74
Remaining funds due$44,563.74
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,990.00
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)$478.75
Prepaid interest, first (6 days)$250.46
Fees + prepaids$10,944.21
Your down payment is the seller’s equity. You take over the $365,380 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $44,563.74 is due at closing. Uses and sources reconcile at $409,944.21 each. Not a Closing Disclosure.