Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$37,612Cash toward the purchase price.
Closing costs + prepaids$11,767Not just lender fees.
Before credits & paid funds$49,379The complete starting cash picture.
Estimated remaining funds due at closing
$49,379No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,612.18
Your down payment$37,612.18
Closing costs + prepaids$11,766.75
Total buyer cash needed$49,378.93
Remaining funds due$49,378.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,890.00
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)$1,255.00
Prepaid interest, first (30 days)$1,396.75
Fees + prepaids$11,766.75
Your down payment is the seller’s equity. You take over the $251,388 balance, so the rest of the $289,000 price is paid at closing. A second mortgage can cover part of it. $49,378.93 is due at closing. Uses and sources reconcile at $300,766.75 each. Not a Closing Disclosure.