Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$123,270Cash toward the purchase price.
Closing costs + prepaids$12,481Not just lender fees.
Before credits & paid funds$135,751The complete starting cash picture.
Estimated remaining funds due at closing
$135,751No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$123,270.14
Your down payment$123,270.14
Closing costs + prepaids$12,481.05
Total buyer cash needed$135,751.19
Remaining funds due$135,751.19
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,449.99
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)$495.75
Prepaid interest, first (1 days)$60.31
Fees + prepaids$12,481.05
Your down payment is the seller’s equity. You take over the $421,729 balance, so the rest of the $544,999 price is paid at closing. A second mortgage can cover part of it. $135,751.19 is due at closing. Uses and sources reconcile at $557,480.05 each. Not a Closing Disclosure.