Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$186,091Cash toward the purchase price.
Closing costs + prepaids$15,180Not just lender fees.
Before credits & paid funds$201,271The complete starting cash picture.
Estimated remaining funds due at closing
$201,271No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$186,091.29
Your down payment$186,091.29
Closing costs + prepaids$15,180.07
Total buyer cash needed$201,271.36
Remaining funds due$201,271.36
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,850.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,462.50
Prepaid interest, first (23 days)$1,392.57
Fees + prepaids$15,180.07
Your down payment is the seller’s equity. You take over the $398,909 balance, so the rest of the $585,000 price is paid at closing. A second mortgage can cover part of it. $201,271.36 is due at closing. Uses and sources reconcile at $600,180.07 each. Not a Closing Disclosure.