Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$32,782Cash toward the purchase price.
Closing costs + prepaids$10,592Not just lender fees.
Before credits & paid funds$43,373The complete starting cash picture.
Estimated remaining funds due at closing
$43,373No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$32,781.85
Your down payment$32,781.85
Closing costs + prepaids$10,591.56
Total buyer cash needed$43,373.40
Remaining funds due$43,373.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$396.00
Initial HOA (3 months)$288.00
Prepaid interest, first (9 days)$382.56
Fees + prepaids$10,591.56
Your down payment is the seller’s equity. You take over the $297,218 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $43,373.40 is due at closing. Uses and sources reconcile at $340,591.56 each. Not a Closing Disclosure.