Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$121,533Cash toward the purchase price.
Closing costs + prepaids$11,279Not just lender fees.
Before credits & paid funds$132,812The complete starting cash picture.
Estimated remaining funds due at closing
$132,812No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$121,532.63
Your down payment$121,532.63
Closing costs + prepaids$11,279.31
Total buyer cash needed$132,811.93
Remaining funds due$132,811.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$721.50
Prepaid interest, first (2 days)$82.81
Fees + prepaids$11,279.31
Your down payment is the seller’s equity. You take over the $303,467 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $132,811.93 is due at closing. Uses and sources reconcile at $436,279.31 each. Not a Closing Disclosure.