Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$172,301Cash toward the purchase price.
Closing costs + prepaids$11,255Not just lender fees.
Before credits & paid funds$183,556The complete starting cash picture.
Estimated remaining funds due at closing
$183,556No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$172,301.03
Your down payment$172,301.03
Closing costs + prepaids$11,254.84
Total buyer cash needed$183,555.87
Remaining funds due$183,555.87
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$952.00
Prepaid interest, first (23 days)$477.84
Fees + prepaids$11,254.84
Your down payment is the seller’s equity. You take over the $187,699 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $183,555.87 is due at closing. Uses and sources reconcile at $371,254.84 each. Not a Closing Disclosure.