Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$38,162Cash toward the purchase price.
Closing costs + prepaids$10,085Not just lender fees.
Before credits & paid funds$48,247The complete starting cash picture.
Estimated remaining funds due at closing
$48,247No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$38,161.73
Your down payment$38,161.73
Closing costs + prepaids$10,084.94
Total buyer cash needed$48,246.67
Remaining funds due$48,246.67
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,550.00
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)$586.00
Prepaid interest, first (18 days)$723.94
Fees + prepaids$10,084.94
Your down payment is the seller’s equity. You take over the $216,838 balance, so the rest of the $255,000 price is paid at closing. A second mortgage can cover part of it. $48,246.67 is due at closing. Uses and sources reconcile at $265,084.94 each. Not a Closing Disclosure.