Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$43,995Cash toward the purchase price.
Closing costs + prepaids$10,434Not just lender fees.
Before credits & paid funds$54,429The complete starting cash picture.
Estimated remaining funds due at closing
$54,429No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$43,995.10
Your down payment$43,995.10
Closing costs + prepaids$10,433.82
Total buyer cash needed$54,428.92
Remaining funds due$54,428.92
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,978.20
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)$304.75
Prepaid interest, first (21 days)$925.87
Fees + prepaids$10,433.82
Your down payment is the seller’s equity. You take over the $253,825 balance, so the rest of the $297,820 price is paid at closing. A second mortgage can cover part of it. $54,428.92 is due at closing. Uses and sources reconcile at $308,253.82 each. Not a Closing Disclosure.