Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$119,182Cash toward the purchase price.
Closing costs + prepaids$11,384Not just lender fees.
Before credits & paid funds$130,566The complete starting cash picture.
Estimated remaining funds due at closing
$130,566No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$119,181.54
Your down payment$119,181.54
Closing costs + prepaids$11,384.36
Total buyer cash needed$130,565.89
Remaining funds due$130,565.89
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.00
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)$449.75
Prepaid interest, first (28 days)$1,210.61
Fees + prepaids$11,384.36
Your down payment is the seller’s equity. You take over the $230,718 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $130,565.89 is due at closing. Uses and sources reconcile at $361,284.36 each. Not a Closing Disclosure.