Follow the dollars · Assumption only
A complete cash picture for Dec 25, 2026
Your down payment$18,861Cash toward the purchase price.
Closing costs + prepaids$14,499Not just lender fees.
Before credits & paid funds$33,360The complete starting cash picture.
Estimated remaining funds due at closing
$33,360No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$18,861.19
Your down payment$18,861.19
Closing costs + prepaids$14,499.26
Total buyer cash needed$33,360.45
Remaining funds due$33,360.45
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,350.00
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)$762.00
Initial HOA (3 months)$285.99
Prepaid interest, first (7 days)$626.27
Fees + prepaids$14,499.26
Your down payment is the seller’s equity. You take over the $616,139 balance, so the rest of the $635,000 price is paid at closing. A second mortgage can cover part of it. $33,360.45 is due at closing. Uses and sources reconcile at $649,499.26 each. Not a Closing Disclosure.