Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$31,678Cash toward the purchase price.
Closing costs + prepaids$10,474Not just lender fees.
Before credits & paid funds$42,152The complete starting cash picture.
Estimated remaining funds due at closing
$42,152No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,678.14
Your down payment$31,678.14
Closing costs + prepaids$10,473.89
Total buyer cash needed$42,152.03
Remaining funds due$42,152.03
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,900.00
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)$349.50
Prepaid interest, first (27 days)$999.39
Fees + prepaids$10,473.89
Your down payment is the seller’s equity. You take over the $258,322 balance, so the rest of the $290,000 price is paid at closing. A second mortgage can cover part of it. $42,152.03 is due at closing. Uses and sources reconcile at $300,473.89 each. Not a Closing Disclosure.