Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$364,827Cash toward the purchase price.
Closing costs + prepaids$12,704Not just lender fees.
Before credits & paid funds$377,530The complete starting cash picture.
Estimated remaining funds due at closing
$377,530No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$364,826.70
Your down payment$364,826.70
Closing costs + prepaids$12,703.61
Total buyer cash needed$377,530.31
Remaining funds due$377,530.31
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$630.00
Prepaid interest, first (12 days)$348.61
Fees + prepaids$12,703.61
Your down payment is the seller’s equity. You take over the $160,173 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $377,530.31 is due at closing. Uses and sources reconcile at $537,703.61 each. Not a Closing Disclosure.