Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$212,815Cash toward the purchase price.
Closing costs + prepaids$10,918Not just lender fees.
Before credits & paid funds$223,734The complete starting cash picture.
Estimated remaining funds due at closing
$223,734No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$212,815.02
Your down payment$212,815.02
Closing costs + prepaids$10,918.49
Total buyer cash needed$223,733.51
Remaining funds due$223,733.51
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,599.00
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)$652.75
Prepaid interest, first (27 days)$441.74
Fees + prepaids$10,918.49
Your down payment is the seller’s equity. You take over the $147,085 balance, so the rest of the $359,900 price is paid at closing. A second mortgage can cover part of it. $223,733.51 is due at closing. Uses and sources reconcile at $370,818.49 each. Not a Closing Disclosure.