Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$156,474Cash toward the purchase price.
Closing costs + prepaids$11,772Not just lender fees.
Before credits & paid funds$168,246The complete starting cash picture.
Estimated remaining funds due at closing
$168,246No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$156,473.75
Your down payment$156,473.75
Closing costs + prepaids$11,772.35
Total buyer cash needed$168,246.09
Remaining funds due$168,246.09
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,750.00
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)$416.50
Prepaid interest, first (31 days)$1,380.85
Fees + prepaids$11,772.35
Your down payment is the seller’s equity. You take over the $218,526 balance, so the rest of the $375,000 price is paid at closing. A second mortgage can cover part of it. $168,246.09 is due at closing. Uses and sources reconcile at $386,772.35 each. Not a Closing Disclosure.