Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$37,576Cash toward the purchase price.
Closing costs + prepaids$11,657Not just lender fees.
Before credits & paid funds$49,233The complete starting cash picture.
Estimated remaining funds due at closing
$49,233No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,576.38
Your down payment$37,576.38
Closing costs + prepaids$11,656.84
Total buyer cash needed$49,233.23
Remaining funds due$49,233.23
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,649.00
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)$209.00
Prepaid interest, first (27 days)$1,573.84
Fees + prepaids$11,656.84
Your down payment is the seller’s equity. You take over the $327,324 balance, so the rest of the $364,900 price is paid at closing. A second mortgage can cover part of it. $49,233.23 is due at closing. Uses and sources reconcile at $376,556.84 each. Not a Closing Disclosure.