Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$122,753Cash toward the purchase price.
Closing costs + prepaids$10,601Not just lender fees.
Before credits & paid funds$133,354The complete starting cash picture.
Estimated remaining funds due at closing
$133,354No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$122,752.52
Your down payment$122,752.52
Closing costs + prepaids$10,601.46
Total buyer cash needed$133,353.98
Remaining funds due$133,353.98
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)$290.00
Prepaid interest, first (19 days)$786.46
Fees + prepaids$10,601.46
Your down payment is the seller’s equity. You take over the $207,247 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $133,353.98 is due at closing. Uses and sources reconcile at $340,601.46 each. Not a Closing Disclosure.