Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$608,243Cash toward the purchase price.
Closing costs + prepaids$19,339Not just lender fees.
Before credits & paid funds$627,582The complete starting cash picture.
Estimated remaining funds due at closing
$627,582No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$608,243.10
Your down payment$608,243.10
Closing costs + prepaids$19,338.91
Total buyer cash needed$627,582.00
Remaining funds due$627,582.00
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$8,999.99
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)$2,250.00
Prepaid interest, first (28 days)$863.92
Fees + prepaids$19,338.91
Your down payment is the seller’s equity. You take over the $291,756 balance, so the rest of the $899,999 price is paid at closing. A second mortgage can cover part of it. $627,582.00 is due at closing. Uses and sources reconcile at $919,337.91 each. Not a Closing Disclosure.