Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$49,372Cash toward the purchase price.
Closing costs + prepaids$8,075Not just lender fees.
Before credits & paid funds$57,446The complete starting cash picture.
Estimated remaining funds due at closing
$57,446No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$49,371.55
Your down payment$49,371.55
Closing costs + prepaids$8,074.63
Total buyer cash needed$57,446.17
Remaining funds due$57,446.17
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,750.00
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)$79.25
Prepaid interest, first (2 days)$20.38
Fees + prepaids$8,074.63
Your down payment is the seller’s equity. You take over the $125,628 balance, so the rest of the $175,000 price is paid at closing. A second mortgage can cover part of it. $57,446.17 is due at closing. Uses and sources reconcile at $183,074.63 each. Not a Closing Disclosure.