Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$131,773Cash toward the purchase price.
Closing costs + prepaids$12,906Not just lender fees.
Before credits & paid funds$144,678The complete starting cash picture.
Estimated remaining funds due at closing
$144,678No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$131,772.77
Your down payment$131,772.77
Closing costs + prepaids$12,905.71
Total buyer cash needed$144,678.48
Remaining funds due$144,678.48
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,900.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$571.25
Prepaid interest, first (26 days)$959.46
Fees + prepaids$12,905.71
Your down payment is the seller’s equity. You take over the $358,227 balance, so the rest of the $490,000 price is paid at closing. A second mortgage can cover part of it. $144,678.48 is due at closing. Uses and sources reconcile at $502,905.71 each. Not a Closing Disclosure.