Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$237,128Cash toward the purchase price.
Closing costs + prepaids$9,570Not just lender fees.
Before credits & paid funds$246,698The complete starting cash picture.
Estimated remaining funds due at closing
$246,698No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$237,128.09
Your down payment$237,128.09
Closing costs + prepaids$9,570.19
Total buyer cash needed$246,698.28
Remaining funds due$246,698.28
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,599.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$684.50
Prepaid interest, first (24 days)$61.69
Fees + prepaids$9,570.19
Your down payment is the seller’s equity. You take over the $22,772 balance, so the rest of the $259,900 price is paid at closing. A second mortgage can cover part of it. $246,698.28 is due at closing. Uses and sources reconcile at $269,470.19 each. Not a Closing Disclosure.