Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$132,354Cash toward the purchase price.
Closing costs + prepaids$13,071Not just lender fees.
Before credits & paid funds$145,424The complete starting cash picture.
Estimated remaining funds due at closing
$145,424No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$132,353.71
Your down payment$132,353.71
Closing costs + prepaids$13,070.56
Total buyer cash needed$145,424.27
Remaining funds due$145,424.27
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)$1,311.25
Prepaid interest, first (24 days)$634.31
Fees + prepaids$13,070.56
Your down payment is the seller’s equity. You take over the $332,646 balance, so the rest of the $465,000 price is paid at closing. A second mortgage can cover part of it. $145,424.27 is due at closing. Uses and sources reconcile at $478,070.56 each. Not a Closing Disclosure.