Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$83,281Cash toward the purchase price.
Closing costs + prepaids$10,761Not just lender fees.
Before credits & paid funds$94,041The complete starting cash picture.
Estimated remaining funds due at closing
$94,041No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$83,280.61
Your down payment$83,280.61
Closing costs + prepaids$10,760.63
Total buyer cash needed$94,041.24
Remaining funds due$94,041.24
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)$1,185.75
Prepaid interest, first (2 days)$49.88
Fees + prepaids$10,760.63
Your down payment is the seller’s equity. You take over the $246,719 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $94,041.24 is due at closing. Uses and sources reconcile at $340,760.63 each. Not a Closing Disclosure.