Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$286,827Cash toward the purchase price.
Closing costs + prepaids$15,329Not just lender fees.
Before credits & paid funds$302,156The complete starting cash picture.
Estimated remaining funds due at closing
$302,156No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$286,827.16
Your down payment$286,827.16
Closing costs + prepaids$15,329.21
Total buyer cash needed$302,156.38
Remaining funds due$302,156.38
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,490.00
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)$1,622.50
Prepaid interest, first (23 days)$741.71
Fees + prepaids$15,329.21
Your down payment is the seller’s equity. You take over the $362,173 balance, so the rest of the $649,000 price is paid at closing. A second mortgage can cover part of it. $302,156.38 is due at closing. Uses and sources reconcile at $664,329.21 each. Not a Closing Disclosure.