Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$35,119Cash toward the purchase price.
Closing costs + prepaids$11,798Not just lender fees.
Before credits & paid funds$46,917The complete starting cash picture.
Estimated remaining funds due at closing
$46,917No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$35,119.19
Your down payment$35,119.19
Closing costs + prepaids$11,798.29
Total buyer cash needed$46,917.47
Remaining funds due$46,917.47
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$734.25
Prepaid interest, first (30 days)$1,539.04
Fees + prepaids$11,798.29
Your down payment is the seller’s equity. You take over the $294,881 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $46,917.47 is due at closing. Uses and sources reconcile at $341,798.29 each. Not a Closing Disclosure.