Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$38,282Cash toward the purchase price.
Closing costs + prepaids$9,634Not just lender fees.
Before credits & paid funds$47,916The complete starting cash picture.
Estimated remaining funds due at closing
$47,916No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$38,282.15
Your down payment$38,282.15
Closing costs + prepaids$9,633.99
Total buyer cash needed$47,916.14
Remaining funds due$47,916.14
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,300.00
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)$83.25
Prepaid interest, first (1 days)$25.74
Fees + prepaids$9,633.99
Your down payment is the seller’s equity. You take over the $291,718 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $47,916.14 is due at closing. Uses and sources reconcile at $339,633.99 each. Not a Closing Disclosure.