Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$37,510Cash toward the purchase price.
Closing costs + prepaids$10,495Not just lender fees.
Before credits & paid funds$48,005The complete starting cash picture.
Estimated remaining funds due at closing
$48,005No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,510.39
Your down payment$37,510.39
Closing costs + prepaids$10,494.81
Total buyer cash needed$48,005.19
Remaining funds due$48,005.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,499.99
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)$420.00
Prepaid interest, first (6 days)$349.82
Fees + prepaids$10,494.81
Your down payment is the seller’s equity. You take over the $312,489 balance, so the rest of the $349,999 price is paid at closing. A second mortgage can cover part of it. $48,005.19 is due at closing. Uses and sources reconcile at $360,493.81 each. Not a Closing Disclosure.