Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$146,649Cash toward the purchase price.
Closing costs + prepaids$13,534Not just lender fees.
Before credits & paid funds$160,183The complete starting cash picture.
Estimated remaining funds due at closing
$160,183No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$146,648.78
Your down payment$146,648.78
Closing costs + prepaids$13,534.25
Total buyer cash needed$160,183.03
Remaining funds due$160,183.03
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$612.00
Prepaid interest, first (30 days)$1,197.25
Fees + prepaids$13,534.25
Your down payment is the seller’s equity. You take over the $378,351 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $160,183.03 is due at closing. Uses and sources reconcile at $538,534.25 each. Not a Closing Disclosure.