Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$48,969Cash toward the purchase price.
Closing costs + prepaids$16,924Not just lender fees.
Before credits & paid funds$65,893The complete starting cash picture.
Estimated remaining funds due at closing
$65,893No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$48,969.07
Your down payment$48,969.07
Closing costs + prepaids$16,923.51
Total buyer cash needed$65,892.58
Remaining funds due$65,892.58
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,490.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$898.75
Initial HOA (3 months)$510.00
Prepaid interest, first (6 days)$799.76
Fees + prepaids$16,923.51
Your down payment is the seller’s equity. You take over the $700,031 balance, so the rest of the $749,000 price is paid at closing. A second mortgage can cover part of it. $65,892.58 is due at closing. Uses and sources reconcile at $765,923.51 each. Not a Closing Disclosure.