Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$37,455Cash toward the purchase price.
Closing costs + prepaids$9,752Not just lender fees.
Before credits & paid funds$47,207The complete starting cash picture.
Estimated remaining funds due at closing
$47,207No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,454.55
Your down payment$37,454.55
Closing costs + prepaids$9,752.32
Total buyer cash needed$47,206.88
Remaining funds due$47,206.88
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,290.00
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)$131.25
Prepaid interest, first (2 days)$106.07
Fees + prepaids$9,752.32
Your down payment is the seller’s equity. You take over the $291,545 balance, so the rest of the $329,000 price is paid at closing. A second mortgage can cover part of it. $47,206.88 is due at closing. Uses and sources reconcile at $338,752.32 each. Not a Closing Disclosure.