Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$87,983Cash toward the purchase price.
Closing costs + prepaids$10,378Not just lender fees.
Before credits & paid funds$98,361The complete starting cash picture.
Estimated remaining funds due at closing
$98,361No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$87,983.49
Your down payment$87,983.49
Closing costs + prepaids$10,377.70
Total buyer cash needed$98,361.19
Remaining funds due$98,361.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$271.00
Prepaid interest, first (31 days)$581.70
Fees + prepaids$10,377.70
Your down payment is the seller’s equity. You take over the $242,017 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $98,361.19 is due at closing. Uses and sources reconcile at $340,377.70 each. Not a Closing Disclosure.