Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$35,879Cash toward the purchase price.
Closing costs + prepaids$10,011Not just lender fees.
Before credits & paid funds$45,890The complete starting cash picture.
Estimated remaining funds due at closing
$45,890No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$35,878.98
Your down payment$35,878.98
Closing costs + prepaids$10,011.21
Total buyer cash needed$45,890.19
Remaining funds due$45,890.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,000.00
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)$360.00
Prepaid interest, first (10 days)$426.21
Fees + prepaids$10,011.21
Your down payment is the seller’s equity. You take over the $264,121 balance, so the rest of the $300,000 price is paid at closing. A second mortgage can cover part of it. $45,890.19 is due at closing. Uses and sources reconcile at $310,011.21 each. Not a Closing Disclosure.