Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$215,709Cash toward the purchase price.
Closing costs + prepaids$9,799Not just lender fees.
Before credits & paid funds$225,508The complete starting cash picture.
Estimated remaining funds due at closing
$225,508No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$215,709.12
Your down payment$215,709.12
Closing costs + prepaids$9,799.35
Total buyer cash needed$225,508.47
Remaining funds due$225,508.47
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,749.00
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)$647.00
Prepaid interest, first (26 days)$178.35
Fees + prepaids$9,799.35
Your down payment is the seller’s equity. You take over the $59,191 balance, so the rest of the $274,900 price is paid at closing. A second mortgage can cover part of it. $225,508.47 is due at closing. Uses and sources reconcile at $284,699.35 each. Not a Closing Disclosure.