Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$95,488Cash toward the purchase price.
Closing costs + prepaids$11,007Not just lender fees.
Before credits & paid funds$106,496The complete starting cash picture.
Estimated remaining funds due at closing
$106,496No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$95,488.20
Your down payment$95,488.20
Closing costs + prepaids$11,007.49
Total buyer cash needed$106,495.69
Remaining funds due$106,495.69
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$1,021.50
Prepaid interest, first (25 days)$460.99
Fees + prepaids$11,007.49
Your down payment is the seller’s equity. You take over the $234,512 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $106,495.69 is due at closing. Uses and sources reconcile at $341,007.49 each. Not a Closing Disclosure.