Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$38,619Cash toward the purchase price.
Closing costs + prepaids$10,346Not just lender fees.
Before credits & paid funds$48,964The complete starting cash picture.
Estimated remaining funds due at closing
$48,964No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$38,618.56
Your down payment$38,618.56
Closing costs + prepaids$10,345.86
Total buyer cash needed$48,964.42
Remaining funds due$48,964.42
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)$438.25
Prepaid interest, first (1 days)$33.61
Fees + prepaids$10,345.86
Your down payment is the seller’s equity. You take over the $326,281 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $48,964.42 is due at closing. Uses and sources reconcile at $375,245.86 each. Not a Closing Disclosure.