Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$63,502Cash toward the purchase price.
Closing costs + prepaids$11,603Not just lender fees.
Before credits & paid funds$75,104The complete starting cash picture.
Estimated remaining funds due at closing
$75,104No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$63,501.51
Your down payment$63,501.51
Closing costs + prepaids$11,602.64
Total buyer cash needed$75,104.15
Remaining funds due$75,104.15
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,200.00
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)$800.00
Prepaid interest, first (29 days)$1,377.64
Fees + prepaids$11,602.64
Your down payment is the seller’s equity. You take over the $256,498 balance, so the rest of the $320,000 price is paid at closing. A second mortgage can cover part of it. $75,104.15 is due at closing. Uses and sources reconcile at $331,602.64 each. Not a Closing Disclosure.