Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$137,955Cash toward the purchase price.
Closing costs + prepaids$10,906Not just lender fees.
Before credits & paid funds$148,861The complete starting cash picture.
Estimated remaining funds due at closing
$148,861No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$137,955.19
Your down payment$137,955.19
Closing costs + prepaids$10,905.74
Total buyer cash needed$148,860.93
Remaining funds due$148,860.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,649.00
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)$440.00
Prepaid interest, first (31 days)$591.74
Fees + prepaids$10,905.74
Your down payment is the seller’s equity. You take over the $226,945 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $148,860.93 is due at closing. Uses and sources reconcile at $375,805.74 each. Not a Closing Disclosure.