Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$157,162Cash toward the purchase price.
Closing costs + prepaids$10,157Not just lender fees.
Before credits & paid funds$167,320The complete starting cash picture.
Estimated remaining funds due at closing
$167,320No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$157,162.34
Your down payment$157,162.34
Closing costs + prepaids$10,157.41
Total buyer cash needed$167,319.76
Remaining funds due$167,319.76
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,450.00
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)$254.00
Initial HOA (3 months)$209.01
Prepaid interest, first (1 days)$19.40
Fees + prepaids$10,157.41
Your down payment is the seller’s equity. You take over the $187,838 balance, so the rest of the $345,000 price is paid at closing. A second mortgage can cover part of it. $167,319.76 is due at closing. Uses and sources reconcile at $355,157.41 each. Not a Closing Disclosure.