Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$96,197Cash toward the purchase price.
Closing costs + prepaids$12,242Not just lender fees.
Before credits & paid funds$108,439The complete starting cash picture.
Estimated remaining funds due at closing
$108,439No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$96,196.58
Your down payment$96,196.58
Closing costs + prepaids$12,242.07
Total buyer cash needed$108,438.66
Remaining funds due$108,438.66
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,299.99
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)$869.50
Prepaid interest, first (28 days)$847.58
Fees + prepaids$12,242.07
Your down payment is the seller’s equity. You take over the $333,802 balance, so the rest of the $429,999 price is paid at closing. A second mortgage can cover part of it. $108,438.66 is due at closing. Uses and sources reconcile at $442,241.07 each. Not a Closing Disclosure.