Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$202,638Cash toward the purchase price.
Closing costs + prepaids$14,863Not just lender fees.
Before credits & paid funds$217,501The complete starting cash picture.
Estimated remaining funds due at closing
$217,501No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$202,638.44
Your down payment$202,638.44
Closing costs + prepaids$14,862.69
Total buyer cash needed$217,501.13
Remaining funds due$217,501.13
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,000.00
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)$1,500.00
Prepaid interest, first (27 days)$887.69
Fees + prepaids$14,862.69
Your down payment is the seller’s equity. You take over the $397,362 balance, so the rest of the $600,000 price is paid at closing. A second mortgage can cover part of it. $217,501.13 is due at closing. Uses and sources reconcile at $614,862.69 each. Not a Closing Disclosure.