Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$146,920Cash toward the purchase price.
Closing costs + prepaids$13,164Not just lender fees.
Before credits & paid funds$160,084The complete starting cash picture.
Estimated remaining funds due at closing
$160,084No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$146,919.98
Your down payment$146,919.98
Closing costs + prepaids$13,163.59
Total buyer cash needed$160,083.57
Remaining funds due$160,083.57
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,299.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$470.75
Prepaid interest, first (21 days)$918.84
Fees + prepaids$13,163.59
Your down payment is the seller’s equity. You take over the $382,980 balance, so the rest of the $529,900 price is paid at closing. A second mortgage can cover part of it. $160,083.57 is due at closing. Uses and sources reconcile at $543,063.59 each. Not a Closing Disclosure.