Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$292,717Cash toward the purchase price.
Closing costs + prepaids$10,970Not just lender fees.
Before credits & paid funds$303,687The complete starting cash picture.
Estimated remaining funds due at closing
$303,687No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$292,716.80
Your down payment$292,716.80
Closing costs + prepaids$10,970.19
Total buyer cash needed$303,686.99
Remaining funds due$303,686.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,990.00
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)$508.50
Prepaid interest, first (24 days)$246.69
Fees + prepaids$10,970.19
Your down payment is the seller’s equity. You take over the $106,283 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $303,686.99 is due at closing. Uses and sources reconcile at $409,970.19 each. Not a Closing Disclosure.