Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$93,251Cash toward the purchase price.
Closing costs + prepaids$11,200Not just lender fees.
Before credits & paid funds$104,451The complete starting cash picture.
Estimated remaining funds due at closing
$104,451No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$93,250.80
Your down payment$93,250.80
Closing costs + prepaids$11,199.95
Total buyer cash needed$104,450.76
Remaining funds due$104,450.76
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,750.00
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)$480.75
Prepaid interest, first (31 days)$744.20
Fees + prepaids$11,199.95
Your down payment is the seller’s equity. You take over the $281,749 balance, so the rest of the $375,000 price is paid at closing. A second mortgage can cover part of it. $104,450.76 is due at closing. Uses and sources reconcile at $386,199.95 each. Not a Closing Disclosure.