Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$61,032Cash toward the purchase price.
Closing costs + prepaids$12,102Not just lender fees.
Before credits & paid funds$73,134The complete starting cash picture.
Estimated remaining funds due at closing
$73,134No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$61,031.55
Your down payment$61,031.55
Closing costs + prepaids$12,101.97
Total buyer cash needed$73,133.52
Remaining funds due$73,133.52
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,649.00
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)$922.00
Prepaid interest, first (27 days)$1,305.97
Fees + prepaids$12,101.97
Your down payment is the seller’s equity. You take over the $303,868 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $73,133.52 is due at closing. Uses and sources reconcile at $377,001.97 each. Not a Closing Disclosure.