Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$331,697Cash toward the purchase price.
Closing costs + prepaids$17,936Not just lender fees.
Before credits & paid funds$349,633The complete starting cash picture.
Estimated remaining funds due at closing
$349,633No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$331,696.98
Your down payment$331,696.98
Closing costs + prepaids$17,935.63
Total buyer cash needed$349,632.61
Remaining funds due$349,632.61
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,500.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,177.00
Initial HOA (3 months)$240.00
Prepaid interest, first (25 days)$793.63
Fees + prepaids$17,935.63
Your down payment is the seller’s equity. You take over the $418,303 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $349,632.61 is due at closing. Uses and sources reconcile at $767,935.63 each. Not a Closing Disclosure.