Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$138,651Cash toward the purchase price.
Closing costs + prepaids$11,940Not just lender fees.
Before credits & paid funds$150,591The complete starting cash picture.
Estimated remaining funds due at closing
$150,591No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$138,651.11
Your down payment$138,651.11
Closing costs + prepaids$11,939.73
Total buyer cash needed$150,590.84
Remaining funds due$150,590.84
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,000.00
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)$1,003.00
Prepaid interest, first (28 days)$711.73
Fees + prepaids$11,939.73
Your down payment is the seller’s equity. You take over the $261,349 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $150,590.84 is due at closing. Uses and sources reconcile at $411,939.73 each. Not a Closing Disclosure.