Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$343,293Cash toward the purchase price.
Closing costs + prepaids$13,123Not just lender fees.
Before credits & paid funds$356,417The complete starting cash picture.
Estimated remaining funds due at closing
$356,417No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$343,293.22
Your down payment$343,293.22
Closing costs + prepaids$13,123.36
Total buyer cash needed$356,416.58
Remaining funds due$356,416.58
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,950.00
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)$1,237.50
Prepaid interest, first (28 days)$460.86
Fees + prepaids$13,123.36
Your down payment is the seller’s equity. You take over the $151,707 balance, so the rest of the $495,000 price is paid at closing. A second mortgage can cover part of it. $356,416.58 is due at closing. Uses and sources reconcile at $508,123.36 each. Not a Closing Disclosure.