Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$22,122Cash toward the purchase price.
Closing costs + prepaids$11,743Not just lender fees.
Before credits & paid funds$33,864The complete starting cash picture.
Estimated remaining funds due at closing
$33,864No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$22,121.51
Your down payment$22,121.51
Closing costs + prepaids$11,742.50
Total buyer cash needed$33,864.01
Remaining funds due$33,864.01
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$880.00
Prepaid interest, first (31 days)$1,487.50
Fees + prepaids$11,742.50
Your down payment is the seller’s equity. You take over the $292,878 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $33,864.01 is due at closing. Uses and sources reconcile at $326,742.50 each. Not a Closing Disclosure.