Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$190,984Cash toward the purchase price.
Closing costs + prepaids$10,916Not just lender fees.
Before credits & paid funds$201,899The complete starting cash picture.
Estimated remaining funds due at closing
$201,899No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$190,983.54
Your down payment$190,983.54
Closing costs + prepaids$10,915.85
Total buyer cash needed$201,899.39
Remaining funds due$201,899.39
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)$875.00
Prepaid interest, first (25 days)$315.85
Fees + prepaids$10,915.85
Your down payment is the seller’s equity. You take over the $159,016 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $201,899.39 is due at closing. Uses and sources reconcile at $360,915.85 each. Not a Closing Disclosure.