Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$41,725Cash toward the purchase price.
Closing costs + prepaids$10,386Not just lender fees.
Before credits & paid funds$52,111The complete starting cash picture.
Estimated remaining funds due at closing
$52,111No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$41,724.60
Your down payment$41,724.60
Closing costs + prepaids$10,386.01
Total buyer cash needed$52,110.61
Remaining funds due$52,110.61
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,750.00
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)$285.00
Prepaid interest, first (2 days)$126.01
Fees + prepaids$10,386.01
Your down payment is the seller’s equity. You take over the $333,275 balance, so the rest of the $375,000 price is paid at closing. A second mortgage can cover part of it. $52,110.61 is due at closing. Uses and sources reconcile at $385,386.01 each. Not a Closing Disclosure.