Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$14,279Cash toward the purchase price.
Closing costs + prepaids$8,005Not just lender fees.
Before credits & paid funds$22,284The complete starting cash picture.
Estimated remaining funds due at closing
$22,284No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$14,278.70
Your down payment$14,278.70
Closing costs + prepaids$8,005.16
Total buyer cash needed$22,283.86
Remaining funds due$22,283.86
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,350.00
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)$405.75
Prepaid interest, first (2 days)$24.41
Fees + prepaids$8,005.16
Your down payment is the seller’s equity. You take over the $120,721 balance, so the rest of the $135,000 price is paid at closing. A second mortgage can cover part of it. $22,283.86 is due at closing. Uses and sources reconcile at $143,005.16 each. Not a Closing Disclosure.