Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$379,592Cash toward the purchase price.
Closing costs + prepaids$14,916Not just lender fees.
Before credits & paid funds$394,508The complete starting cash picture.
Estimated remaining funds due at closing
$394,508No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$379,591.68
Your down payment$379,591.68
Closing costs + prepaids$14,915.91
Total buyer cash needed$394,507.59
Remaining funds due$394,507.59
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,188.88
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)$1,547.25
Prepaid interest, first (25 days)$704.78
Fees + prepaids$14,915.91
Your down payment is the seller’s equity. You take over the $239,296 balance, so the rest of the $618,888 price is paid at closing. A second mortgage can cover part of it. $394,507.59 is due at closing. Uses and sources reconcile at $633,803.91 each. Not a Closing Disclosure.