Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$37,231Cash toward the purchase price.
Closing costs + prepaids$10,141Not just lender fees.
Before credits & paid funds$47,373The complete starting cash picture.
Estimated remaining funds due at closing
$47,373No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,231.19
Your down payment$37,231.19
Closing costs + prepaids$10,141.35
Total buyer cash needed$47,372.54
Remaining funds due$47,372.54
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,649.00
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)$209.00
Prepaid interest, first (1 days)$58.35
Fees + prepaids$10,141.35
Your down payment is the seller’s equity. You take over the $327,669 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $47,372.54 is due at closing. Uses and sources reconcile at $375,041.35 each. Not a Closing Disclosure.