Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$463,498Cash toward the purchase price.
Closing costs + prepaids$12,111Not just lender fees.
Before credits & paid funds$475,608The complete starting cash picture.
Estimated remaining funds due at closing
$475,608No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$463,497.58
Your down payment$463,497.58
Closing costs + prepaids$12,110.86
Total buyer cash needed$475,608.44
Remaining funds due$475,608.44
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,850.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$582.00
Initial HOA (3 months)$180.00
Prepaid interest, first (6 days)$23.86
Fees + prepaids$12,110.86
Your down payment is the seller’s equity. You take over the $21,502 balance, so the rest of the $485,000 price is paid at closing. A second mortgage can cover part of it. $475,608.44 is due at closing. Uses and sources reconcile at $497,110.86 each. Not a Closing Disclosure.