Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$145,060Cash toward the purchase price.
Closing costs + prepaids$10,488Not just lender fees.
Before credits & paid funds$155,548The complete starting cash picture.
Estimated remaining funds due at closing
$155,548No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$145,060.35
Your down payment$145,060.35
Closing costs + prepaids$10,487.69
Total buyer cash needed$155,548.04
Remaining funds due$155,548.04
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,639.99
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)$436.75
Prepaid interest, first (10 days)$185.95
Fees + prepaids$10,487.69
Your down payment is the seller’s equity. You take over the $218,939 balance, so the rest of the $363,999 price is paid at closing. A second mortgage can cover part of it. $155,548.04 is due at closing. Uses and sources reconcile at $374,486.69 each. Not a Closing Disclosure.