Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$318,788Cash toward the purchase price.
Closing costs + prepaids$13,182Not just lender fees.
Before credits & paid funds$331,970The complete starting cash picture.
Estimated remaining funds due at closing
$331,970No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$318,787.78
Your down payment$318,787.78
Closing costs + prepaids$13,181.94
Total buyer cash needed$331,969.72
Remaining funds due$331,969.72
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,999.99
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)$1,250.00
Prepaid interest, first (26 days)$456.95
Fees + prepaids$13,181.94
Your down payment is the seller’s equity. You take over the $181,211 balance, so the rest of the $499,999 price is paid at closing. A second mortgage can cover part of it. $331,969.72 is due at closing. Uses and sources reconcile at $513,180.94 each. Not a Closing Disclosure.