Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$908,886Cash toward the purchase price.
Closing costs + prepaids$17,931Not just lender fees.
Before credits & paid funds$926,817The complete starting cash picture.
Estimated remaining funds due at closing
$926,817No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$908,886.20
Your down payment$908,886.20
Closing costs + prepaids$17,931.07
Total buyer cash needed$926,817.27
Remaining funds due$926,817.27
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$9,699.00
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)$892.50
Prepaid interest, first (23 days)$114.57
Fees + prepaids$17,931.07
Your down payment is the seller’s equity. You take over the $61,014 balance, so the rest of the $969,900 price is paid at closing. A second mortgage can cover part of it. $926,817.27 is due at closing. Uses and sources reconcile at $987,831.07 each. Not a Closing Disclosure.