Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$110,822Cash toward the purchase price.
Closing costs + prepaids$10,675Not just lender fees.
Before credits & paid funds$121,497The complete starting cash picture.
Estimated remaining funds due at closing
$121,497No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$110,821.69
Your down payment$110,821.69
Closing costs + prepaids$10,675.04
Total buyer cash needed$121,496.74
Remaining funds due$121,496.74
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,180.00
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)$793.25
Prepaid interest, first (30 days)$476.79
Fees + prepaids$10,675.04
Your down payment is the seller’s equity. You take over the $207,178 balance, so the rest of the $318,000 price is paid at closing. A second mortgage can cover part of it. $121,496.74 is due at closing. Uses and sources reconcile at $328,675.04 each. Not a Closing Disclosure.