Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$44,760Cash toward the purchase price.
Closing costs + prepaids$10,819Not just lender fees.
Before credits & paid funds$55,579The complete starting cash picture.
Estimated remaining funds due at closing
$55,579No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$44,760.42
Your down payment$44,760.42
Closing costs + prepaids$10,818.74
Total buyer cash needed$55,579.16
Remaining funds due$55,579.16
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$398.25
Prepaid interest, first (27 days)$1,045.49
Fees + prepaids$10,818.74
Your down payment is the seller’s equity. You take over the $270,240 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $55,579.16 is due at closing. Uses and sources reconcile at $325,818.74 each. Not a Closing Disclosure.