Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$328,576Cash toward the purchase price.
Closing costs + prepaids$14,198Not just lender fees.
Before credits & paid funds$342,774The complete starting cash picture.
Estimated remaining funds due at closing
$342,774No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$328,575.64
Your down payment$328,575.64
Closing costs + prepaids$14,198.25
Total buyer cash needed$342,773.89
Remaining funds due$342,773.89
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,500.00
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)$573.00
Prepaid interest, first (26 days)$650.25
Fees + prepaids$14,198.25
Your down payment is the seller’s equity. You take over the $321,424 balance, so the rest of the $650,000 price is paid at closing. A second mortgage can cover part of it. $342,773.89 is due at closing. Uses and sources reconcile at $664,198.25 each. Not a Closing Disclosure.