Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$151,156Cash toward the purchase price.
Closing costs + prepaids$12,772Not just lender fees.
Before credits & paid funds$163,928The complete starting cash picture.
Estimated remaining funds due at closing
$163,928No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$151,156.08
Your down payment$151,156.08
Closing costs + prepaids$12,771.70
Total buyer cash needed$163,927.77
Remaining funds due$163,927.77
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,750.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$510.75
Prepaid interest, first (28 days)$1,035.95
Fees + prepaids$12,771.70
Your down payment is the seller’s equity. You take over the $323,844 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $163,927.77 is due at closing. Uses and sources reconcile at $487,771.70 each. Not a Closing Disclosure.