Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$146,102Cash toward the purchase price.
Closing costs + prepaids$8,586Not just lender fees.
Before credits & paid funds$154,688The complete starting cash picture.
Estimated remaining funds due at closing
$154,688No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$146,102.23
Your down payment$146,102.23
Closing costs + prepaids$8,585.92
Total buyer cash needed$154,688.15
Remaining funds due$154,688.15
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,900.00
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)$273.00
Prepaid interest, first (25 days)$187.92
Fees + prepaids$8,585.92
Your down payment is the seller’s equity. You take over the $43,898 balance, so the rest of the $190,000 price is paid at closing. A second mortgage can cover part of it. $154,688.15 is due at closing. Uses and sources reconcile at $198,585.92 each. Not a Closing Disclosure.