Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$178,200Cash toward the purchase price.
Closing costs + prepaids$10,913Not just lender fees.
Before credits & paid funds$189,113The complete starting cash picture.
Estimated remaining funds due at closing
$189,113No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$178,199.92
Your down payment$178,199.92
Closing costs + prepaids$10,913.23
Total buyer cash needed$189,113.15
Remaining funds due$189,113.15
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.00
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)$783.50
Prepaid interest, first (23 days)$405.73
Fees + prepaids$10,913.23
Your down payment is the seller’s equity. You take over the $171,700 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $189,113.15 is due at closing. Uses and sources reconcile at $360,813.23 each. Not a Closing Disclosure.