Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$181,268Cash toward the purchase price.
Closing costs + prepaids$15,010Not just lender fees.
Before credits & paid funds$196,278The complete starting cash picture.
Estimated remaining funds due at closing
$196,278No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$181,268.21
Your down payment$181,268.21
Closing costs + prepaids$15,010.19
Total buyer cash needed$196,278.40
Remaining funds due$196,278.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,099.99
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)$1,525.00
Prepaid interest, first (27 days)$910.20
Fees + prepaids$15,010.19
Your down payment is the seller’s equity. You take over the $428,731 balance, so the rest of the $609,999 price is paid at closing. A second mortgage can cover part of it. $196,278.40 is due at closing. Uses and sources reconcile at $625,009.19 each. Not a Closing Disclosure.