Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$53,088Cash toward the purchase price.
Closing costs + prepaids$12,122Not just lender fees.
Before credits & paid funds$65,210The complete starting cash picture.
Estimated remaining funds due at closing
$65,210No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$53,088.01
Your down payment$53,088.01
Closing costs + prepaids$12,122.35
Total buyer cash needed$65,210.35
Remaining funds due$65,210.35
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,450.00
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)$1,340.00
Prepaid interest, first (23 days)$1,107.35
Fees + prepaids$12,122.35
Your down payment is the seller’s equity. You take over the $291,912 balance, so the rest of the $345,000 price is paid at closing. A second mortgage can cover part of it. $65,210.35 is due at closing. Uses and sources reconcile at $357,122.35 each. Not a Closing Disclosure.