Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$27,743Cash toward the purchase price.
Closing costs + prepaids$11,469Not just lender fees.
Before credits & paid funds$39,212The complete starting cash picture.
Estimated remaining funds due at closing
$39,212No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$27,743.45
Your down payment$27,743.45
Closing costs + prepaids$11,468.98
Total buyer cash needed$39,212.43
Remaining funds due$39,212.43
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,130.00
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)$782.50
Prepaid interest, first (27 days)$1,331.48
Fees + prepaids$11,468.98
Your down payment is the seller’s equity. You take over the $285,257 balance, so the rest of the $313,000 price is paid at closing. A second mortgage can cover part of it. $39,212.43 is due at closing. Uses and sources reconcile at $324,468.98 each. Not a Closing Disclosure.