Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$33,795Cash toward the purchase price.
Closing costs + prepaids$10,861Not just lender fees.
Before credits & paid funds$44,656The complete starting cash picture.
Estimated remaining funds due at closing
$44,656No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,795.05
Your down payment$33,795.05
Closing costs + prepaids$10,860.80
Total buyer cash needed$44,655.85
Remaining funds due$44,655.85
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.99
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)$1,079.50
Prepaid interest, first (1 days)$56.31
Fees + prepaids$10,860.80
Your down payment is the seller’s equity. You take over the $316,204 balance, so the rest of the $349,999 price is paid at closing. A second mortgage can cover part of it. $44,655.85 is due at closing. Uses and sources reconcile at $360,859.80 each. Not a Closing Disclosure.