Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$18,625Cash toward the purchase price.
Closing costs + prepaids$11,316Not just lender fees.
Before credits & paid funds$29,941The complete starting cash picture.
Estimated remaining funds due at closing
$29,941No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$18,625.06
Your down payment$18,625.06
Closing costs + prepaids$11,316.25
Total buyer cash needed$29,941.31
Remaining funds due$29,941.31
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,999.00
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)$531.75
Prepaid interest, first (27 days)$1,560.50
Fees + prepaids$11,316.25
Your down payment is the seller’s equity. You take over the $281,275 balance, so the rest of the $299,900 price is paid at closing. A second mortgage can cover part of it. $29,941.31 is due at closing. Uses and sources reconcile at $311,216.25 each. Not a Closing Disclosure.