Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$103,356Cash toward the purchase price.
Closing costs + prepaids$10,521Not just lender fees.
Before credits & paid funds$113,877The complete starting cash picture.
Estimated remaining funds due at closing
$113,877No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$103,355.83
Your down payment$103,355.83
Closing costs + prepaids$10,521.08
Total buyer cash needed$113,876.91
Remaining funds due$113,876.91
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,100.00
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)$1,154.75
Prepaid interest, first (2 days)$41.33
Fees + prepaids$10,521.08
Your down payment is the seller’s equity. You take over the $206,644 balance, so the rest of the $310,000 price is paid at closing. A second mortgage can cover part of it. $113,876.91 is due at closing. Uses and sources reconcile at $320,521.08 each. Not a Closing Disclosure.