Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$23,669Cash toward the purchase price.
Closing costs + prepaids$9,837Not just lender fees.
Before credits & paid funds$33,506The complete starting cash picture.
Estimated remaining funds due at closing
$33,506No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$23,668.92
Your down payment$23,668.92
Closing costs + prepaids$9,836.68
Total buyer cash needed$33,505.59
Remaining funds due$33,505.59
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,356.25
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)$168.25
Prepaid interest, first (2 days)$87.18
Fees + prepaids$9,836.68
Your down payment is the seller’s equity. You take over the $311,956 balance, so the rest of the $335,625 price is paid at closing. A second mortgage can cover part of it. $33,505.59 is due at closing. Uses and sources reconcile at $345,461.68 each. Not a Closing Disclosure.