Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$29,192Cash toward the purchase price.
Closing costs + prepaids$13,209Not just lender fees.
Before credits & paid funds$42,402The complete starting cash picture.
Estimated remaining funds due at closing
$42,402No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,192.13
Your down payment$29,192.13
Closing costs + prepaids$13,209.46
Total buyer cash needed$42,401.59
Remaining funds due$42,401.59
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,500.00
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)$660.00
Prepaid interest, first (6 days)$574.46
Fees + prepaids$13,209.46
Your down payment is the seller’s equity. You take over the $520,808 balance, so the rest of the $550,000 price is paid at closing. A second mortgage can cover part of it. $42,401.59 is due at closing. Uses and sources reconcile at $563,209.46 each. Not a Closing Disclosure.