Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$90,704Cash toward the purchase price.
Closing costs + prepaids$9,983Not just lender fees.
Before credits & paid funds$100,687The complete starting cash picture.
Estimated remaining funds due at closing
$100,687No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$90,704.46
Your down payment$90,704.46
Closing costs + prepaids$9,982.69
Total buyer cash needed$100,687.14
Remaining funds due$100,687.14
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,980.00
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)$320.50
Prepaid interest, first (25 days)$457.19
Fees + prepaids$9,982.69
Your down payment is the seller’s equity. You take over the $207,296 balance, so the rest of the $298,000 price is paid at closing. A second mortgage can cover part of it. $100,687.14 is due at closing. Uses and sources reconcile at $307,982.69 each. Not a Closing Disclosure.