Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$125,953Cash toward the purchase price.
Closing costs + prepaids$12,466Not just lender fees.
Before credits & paid funds$138,420The complete starting cash picture.
Estimated remaining funds due at closing
$138,420No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$125,953.26
Your down payment$125,953.26
Closing costs + prepaids$12,466.25
Total buyer cash needed$138,419.51
Remaining funds due$138,419.51
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,650.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$636.50
Prepaid interest, first (27 days)$704.75
Fees + prepaids$12,466.25
Your down payment is the seller’s equity. You take over the $339,047 balance, so the rest of the $465,000 price is paid at closing. A second mortgage can cover part of it. $138,419.51 is due at closing. Uses and sources reconcile at $477,466.25 each. Not a Closing Disclosure.