Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$247,910Cash toward the purchase price.
Closing costs + prepaids$9,113Not just lender fees.
Before credits & paid funds$257,023The complete starting cash picture.
Estimated remaining funds due at closing
$257,023No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$247,909.82
Your down payment$247,909.82
Closing costs + prepaids$9,113.18
Total buyer cash needed$257,023.00
Remaining funds due$257,023.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,499.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$380.50
Prepaid interest, first (26 days)$8.68
Fees + prepaids$9,113.18
Your down payment is the seller’s equity. You take over the $1,990 balance, so the rest of the $249,900 price is paid at closing. A second mortgage can cover part of it. $257,023.00 is due at closing. Uses and sources reconcile at $259,013.18 each. Not a Closing Disclosure.