Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$140,319Cash toward the purchase price.
Closing costs + prepaids$10,044Not just lender fees.
Before credits & paid funds$150,363The complete starting cash picture.
Estimated remaining funds due at closing
$150,363No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$140,318.94
Your down payment$140,318.94
Closing costs + prepaids$10,044.43
Total buyer cash needed$150,363.38
Remaining funds due$150,363.38
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,899.00
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)$565.25
Prepaid interest, first (27 days)$355.18
Fees + prepaids$10,044.43
Your down payment is the seller’s equity. You take over the $149,581 balance, so the rest of the $289,900 price is paid at closing. A second mortgage can cover part of it. $150,363.38 is due at closing. Uses and sources reconcile at $299,944.43 each. Not a Closing Disclosure.