Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$392,991Cash toward the purchase price.
Closing costs + prepaids$13,169Not just lender fees.
Before credits & paid funds$406,159The complete starting cash picture.
Estimated remaining funds due at closing
$406,159No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$392,990.58
Your down payment$392,990.58
Closing costs + prepaids$13,168.60
Total buyer cash needed$406,159.18
Remaining funds due$406,159.18
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,990.00
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)$1,247.50
Prepaid interest, first (26 days)$456.10
Fees + prepaids$13,168.60
Your down payment is the seller’s equity. You take over the $106,009 balance, so the rest of the $499,000 price is paid at closing. A second mortgage can cover part of it. $406,159.18 is due at closing. Uses and sources reconcile at $512,168.60 each. Not a Closing Disclosure.