Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$415,265Cash toward the purchase price.
Closing costs + prepaids$19,021Not just lender fees.
Before credits & paid funds$434,285The complete starting cash picture.
Estimated remaining funds due at closing
$434,285No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$415,264.54
Your down payment$415,264.54
Closing costs + prepaids$19,020.57
Total buyer cash needed$434,285.11
Remaining funds due$434,285.11
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$8,500.00
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)$2,125.00
Prepaid interest, first (27 days)$1,170.57
Fees + prepaids$19,020.57
Your down payment is the seller’s equity. You take over the $434,735 balance, so the rest of the $850,000 price is paid at closing. A second mortgage can cover part of it. $434,285.11 is due at closing. Uses and sources reconcile at $869,020.57 each. Not a Closing Disclosure.