Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$13,243Cash toward the purchase price.
Closing costs + prepaids$13,023Not just lender fees.
Before credits & paid funds$26,266The complete starting cash picture.
Estimated remaining funds due at closing
$26,266No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$13,243.19
Your down payment$13,243.19
Closing costs + prepaids$13,023.00
Total buyer cash needed$26,266.19
Remaining funds due$26,266.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$1,201.25
Prepaid interest, first (31 days)$1,996.75
Fees + prepaids$13,023.00
Your down payment is the seller’s equity. You take over the $346,757 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $26,266.19 is due at closing. Uses and sources reconcile at $373,023.00 each. Not a Closing Disclosure.