Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$229,536Cash toward the purchase price.
Closing costs + prepaids$10,192Not just lender fees.
Before credits & paid funds$239,728The complete starting cash picture.
Estimated remaining funds due at closing
$239,728No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$229,535.84
Your down payment$229,535.84
Closing costs + prepaids$10,192.14
Total buyer cash needed$239,727.98
Remaining funds due$239,727.98
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,180.00
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)$344.00
Prepaid interest, first (28 days)$443.14
Fees + prepaids$10,192.14
Your down payment is the seller’s equity. You take over the $88,464 balance, so the rest of the $318,000 price is paid at closing. A second mortgage can cover part of it. $239,727.98 is due at closing. Uses and sources reconcile at $328,192.14 each. Not a Closing Disclosure.