Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$276,787Cash toward the purchase price.
Closing costs + prepaids$14,234Not just lender fees.
Before credits & paid funds$291,022The complete starting cash picture.
Estimated remaining funds due at closing
$291,022No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$276,787.45
Your down payment$276,787.45
Closing costs + prepaids$14,234.29
Total buyer cash needed$291,021.73
Remaining funds due$291,021.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,750.00
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)$226.50
Prepaid interest, first (25 days)$782.79
Fees + prepaids$14,234.29
Your down payment is the seller’s equity. You take over the $398,213 balance, so the rest of the $675,000 price is paid at closing. A second mortgage can cover part of it. $291,021.73 is due at closing. Uses and sources reconcile at $689,234.29 each. Not a Closing Disclosure.