Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$151,793Cash toward the purchase price.
Closing costs + prepaids$9,943Not just lender fees.
Before credits & paid funds$161,736The complete starting cash picture.
Estimated remaining funds due at closing
$161,736No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$151,793.02
Your down payment$151,793.02
Closing costs + prepaids$9,942.53
Total buyer cash needed$161,735.55
Remaining funds due$161,735.55
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,350.00
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)$333.75
Prepaid interest, first (1 days)$33.78
Fees + prepaids$9,942.53
Your down payment is the seller’s equity. You take over the $183,207 balance, so the rest of the $335,000 price is paid at closing. A second mortgage can cover part of it. $161,735.55 is due at closing. Uses and sources reconcile at $344,942.53 each. Not a Closing Disclosure.