Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$117,206Cash toward the purchase price.
Closing costs + prepaids$10,195Not just lender fees.
Before credits & paid funds$127,401The complete starting cash picture.
Estimated remaining funds due at closing
$127,401No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$117,206.24
Your down payment$117,206.24
Closing costs + prepaids$10,194.64
Total buyer cash needed$127,400.88
Remaining funds due$127,400.88
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,290.00
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)$658.75
Prepaid interest, first (1 days)$20.89
Fees + prepaids$10,194.64
Your down payment is the seller’s equity. You take over the $211,794 balance, so the rest of the $329,000 price is paid at closing. A second mortgage can cover part of it. $127,400.88 is due at closing. Uses and sources reconcile at $339,194.64 each. Not a Closing Disclosure.