Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$138,515Cash toward the purchase price.
Closing costs + prepaids$10,903Not just lender fees.
Before credits & paid funds$149,418The complete starting cash picture.
Estimated remaining funds due at closing
$149,418No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$138,515.43
Your down payment$138,515.43
Closing costs + prepaids$10,902.61
Total buyer cash needed$149,418.05
Remaining funds due$149,418.05
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,070.00
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)$767.50
Prepaid interest, first (28 days)$840.11
Fees + prepaids$10,902.61
Your down payment is the seller’s equity. You take over the $168,485 balance, so the rest of the $307,000 price is paid at closing. A second mortgage can cover part of it. $149,418.05 is due at closing. Uses and sources reconcile at $317,902.61 each. Not a Closing Disclosure.