Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$29,577Cash toward the purchase price.
Closing costs + prepaids$11,472Not just lender fees.
Before credits & paid funds$41,049The complete starting cash picture.
Estimated remaining funds due at closing
$41,049No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,577.26
Your down payment$29,577.26
Closing costs + prepaids$11,471.86
Total buyer cash needed$41,049.12
Remaining funds due$41,049.12
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,650.00
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)$34.25
Prepaid interest, first (26 days)$1,562.61
Fees + prepaids$11,471.86
Your down payment is the seller’s equity. You take over the $335,423 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $41,049.12 is due at closing. Uses and sources reconcile at $376,471.86 each. Not a Closing Disclosure.