Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$120,182Cash toward the purchase price.
Closing costs + prepaids$12,479Not just lender fees.
Before credits & paid funds$132,661The complete starting cash picture.
Estimated remaining funds due at closing
$132,661No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$120,181.53
Your down payment$120,181.53
Closing costs + prepaids$12,479.12
Total buyer cash needed$132,660.65
Remaining funds due$132,660.65
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,850.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$582.00
Prepaid interest, first (9 days)$572.12
Fees + prepaids$12,479.12
Your down payment is the seller’s equity. You take over the $364,818 balance, so the rest of the $485,000 price is paid at closing. A second mortgage can cover part of it. $132,660.65 is due at closing. Uses and sources reconcile at $497,479.12 each. Not a Closing Disclosure.