Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$149,811Cash toward the purchase price.
Closing costs + prepaids$11,397Not just lender fees.
Before credits & paid funds$161,208The complete starting cash picture.
Estimated remaining funds due at closing
$161,208No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$149,811.42
Your down payment$149,811.42
Closing costs + prepaids$11,396.95
Total buyer cash needed$161,208.36
Remaining funds due$161,208.36
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,150.00
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)$337.25
Prepaid interest, first (31 days)$684.70
Fees + prepaids$11,396.95
Your down payment is the seller’s equity. You take over the $265,189 balance, so the rest of the $415,000 price is paid at closing. A second mortgage can cover part of it. $161,208.36 is due at closing. Uses and sources reconcile at $426,396.95 each. Not a Closing Disclosure.