Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$744,214Cash toward the purchase price.
Closing costs + prepaids$16,632Not just lender fees.
Before credits & paid funds$760,846The complete starting cash picture.
Estimated remaining funds due at closing
$760,846No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$744,214.03
Your down payment$744,214.03
Closing costs + prepaids$16,632.31
Total buyer cash needed$760,846.34
Remaining funds due$760,846.34
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,500.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,875.00
Prepaid interest, first (26 days)$32.31
Fees + prepaids$16,632.31
Your down payment is the seller’s equity. You take over the $5,786 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $760,846.34 is due at closing. Uses and sources reconcile at $766,632.31 each. Not a Closing Disclosure.