Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$306,105Cash toward the purchase price.
Closing costs + prepaids$10,413Not just lender fees.
Before credits & paid funds$316,517The complete starting cash picture.
Estimated remaining funds due at closing
$316,517No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$306,104.63
Your down payment$306,104.63
Closing costs + prepaids$10,412.64
Total buyer cash needed$316,517.27
Remaining funds due$316,517.27
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,950.00
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)$221.25
Prepaid interest, first (1 days)$16.39
Fees + prepaids$10,412.64
Your down payment is the seller’s equity. You take over the $88,895 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $316,517.27 is due at closing. Uses and sources reconcile at $405,412.64 each. Not a Closing Disclosure.