Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$489,230Cash toward the purchase price.
Closing costs + prepaids$13,927Not just lender fees.
Before credits & paid funds$503,157The complete starting cash picture.
Estimated remaining funds due at closing
$503,157No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$489,230.23
Your down payment$489,230.23
Closing costs + prepaids$13,926.72
Total buyer cash needed$503,156.95
Remaining funds due$503,156.95
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,790.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,447.50
Prepaid interest, first (26 days)$214.22
Fees + prepaids$13,926.72
Your down payment is the seller’s equity. You take over the $89,770 balance, so the rest of the $579,000 price is paid at closing. A second mortgage can cover part of it. $503,156.95 is due at closing. Uses and sources reconcile at $592,926.72 each. Not a Closing Disclosure.