Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$202,058Cash toward the purchase price.
Closing costs + prepaids$10,937Not just lender fees.
Before credits & paid funds$212,995The complete starting cash picture.
Estimated remaining funds due at closing
$212,995No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$202,058.25
Your down payment$202,058.25
Closing costs + prepaids$10,936.74
Total buyer cash needed$212,994.99
Remaining funds due$212,994.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,500.00
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)$922.75
Prepaid interest, first (23 days)$288.99
Fees + prepaids$10,936.74
Your down payment is the seller’s equity. You take over the $147,942 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $212,994.99 is due at closing. Uses and sources reconcile at $360,936.74 each. Not a Closing Disclosure.