Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$213,893Cash toward the purchase price.
Closing costs + prepaids$9,825Not just lender fees.
Before credits & paid funds$223,717The complete starting cash picture.
Estimated remaining funds due at closing
$223,717No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$213,892.54
Your down payment$213,892.54
Closing costs + prepaids$9,824.53
Total buyer cash needed$223,717.07
Remaining funds due$223,717.07
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,199.00
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)$1,369.25
Prepaid interest, first (26 days)$31.28
Fees + prepaids$9,824.53
Your down payment is the seller’s equity. You take over the $6,007 balance, so the rest of the $219,900 price is paid at closing. A second mortgage can cover part of it. $223,717.07 is due at closing. Uses and sources reconcile at $229,724.53 each. Not a Closing Disclosure.