Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$92,234Cash toward the purchase price.
Closing costs + prepaids$11,388Not just lender fees.
Before credits & paid funds$103,623The complete starting cash picture.
Estimated remaining funds due at closing
$103,623No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$92,234.27
Your down payment$92,234.27
Closing costs + prepaids$11,388.48
Total buyer cash needed$103,622.76
Remaining funds due$103,622.76
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,950.00
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)$453.50
Prepaid interest, first (18 days)$759.98
Fees + prepaids$11,388.48
Your down payment is the seller’s equity. You take over the $302,766 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $103,622.76 is due at closing. Uses and sources reconcile at $406,388.48 each. Not a Closing Disclosure.