Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$584,161Cash toward the purchase price.
Closing costs + prepaids$17,569Not just lender fees.
Before credits & paid funds$601,730The complete starting cash picture.
Estimated remaining funds due at closing
$601,730No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$584,160.79
Your down payment$584,160.79
Closing costs + prepaids$17,569.04
Total buyer cash needed$601,729.83
Remaining funds due$601,729.83
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,750.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,937.50
Prepaid interest, first (29 days)$656.54
Fees + prepaids$17,569.04
Your down payment is the seller’s equity. You take over the $190,839 balance, so the rest of the $775,000 price is paid at closing. A second mortgage can cover part of it. $601,729.83 is due at closing. Uses and sources reconcile at $792,569.04 each. Not a Closing Disclosure.