Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$192,683Cash toward the purchase price.
Closing costs + prepaids$9,182Not just lender fees.
Before credits & paid funds$201,864The complete starting cash picture.
Estimated remaining funds due at closing
$201,864No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$192,682.73
Your down payment$192,682.73
Closing costs + prepaids$9,181.68
Total buyer cash needed$201,864.41
Remaining funds due$201,864.41
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,480.00
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)$217.25
Prepaid interest, first (27 days)$259.43
Fees + prepaids$9,181.68
Your down payment is the seller’s equity. You take over the $55,317 balance, so the rest of the $248,000 price is paid at closing. A second mortgage can cover part of it. $201,864.41 is due at closing. Uses and sources reconcile at $257,181.68 each. Not a Closing Disclosure.