Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$223,797Cash toward the purchase price.
Closing costs + prepaids$10,868Not just lender fees.
Before credits & paid funds$234,665The complete starting cash picture.
Estimated remaining funds due at closing
$234,665No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$223,797.31
Your down payment$223,797.31
Closing costs + prepaids$10,868.00
Total buyer cash needed$234,665.31
Remaining funds due$234,665.31
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)$378.50
Prepaid interest, first (30 days)$514.50
Fees + prepaids$10,868.00
Your down payment is the seller’s equity. You take over the $151,203 balance, so the rest of the $375,000 price is paid at closing. A second mortgage can cover part of it. $234,665.31 is due at closing. Uses and sources reconcile at $385,868.00 each. Not a Closing Disclosure.