Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$195,750Cash toward the purchase price.
Closing costs + prepaids$11,033Not just lender fees.
Before credits & paid funds$206,782The complete starting cash picture.
Estimated remaining funds due at closing
$206,782No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$195,749.88
Your down payment$195,749.88
Closing costs + prepaids$11,032.59
Total buyer cash needed$206,782.47
Remaining funds due$206,782.47
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,890.00
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)$457.50
Prepaid interest, first (22 days)$460.09
Fees + prepaids$11,032.59
Your down payment is the seller’s equity. You take over the $193,250 balance, so the rest of the $389,000 price is paid at closing. A second mortgage can cover part of it. $206,782.47 is due at closing. Uses and sources reconcile at $400,032.59 each. Not a Closing Disclosure.