Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$35,494Cash toward the purchase price.
Closing costs + prepaids$12,151Not just lender fees.
Before credits & paid funds$47,645The complete starting cash picture.
Estimated remaining funds due at closing
$47,645No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$35,493.94
Your down payment$35,493.94
Closing costs + prepaids$12,151.00
Total buyer cash needed$47,644.95
Remaining funds due$47,644.95
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,490.00
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)$538.75
Prepaid interest, first (12 days)$897.25
Fees + prepaids$12,151.00
Your down payment is the seller’s equity. You take over the $413,506 balance, so the rest of the $449,000 price is paid at closing. A second mortgage can cover part of it. $47,644.95 is due at closing. Uses and sources reconcile at $461,151.00 each. Not a Closing Disclosure.