Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$131,954Cash toward the purchase price.
Closing costs + prepaids$10,096Not just lender fees.
Before credits & paid funds$142,050The complete starting cash picture.
Estimated remaining funds due at closing
$142,050No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$131,953.73
Your down payment$131,953.73
Closing costs + prepaids$10,096.35
Total buyer cash needed$142,050.08
Remaining funds due$142,050.08
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,649.00
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)$802.75
Prepaid interest, first (30 days)$419.60
Fees + prepaids$10,096.35
Your down payment is the seller’s equity. You take over the $132,946 balance, so the rest of the $264,900 price is paid at closing. A second mortgage can cover part of it. $142,050.08 is due at closing. Uses and sources reconcile at $274,996.35 each. Not a Closing Disclosure.