Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$274,135Cash toward the purchase price.
Closing costs + prepaids$10,983Not just lender fees.
Before credits & paid funds$285,117The complete starting cash picture.
Estimated remaining funds due at closing
$285,117No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$274,134.55
Your down payment$274,134.55
Closing costs + prepaids$10,982.78
Total buyer cash needed$285,117.32
Remaining funds due$285,117.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,999.00
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)$422.00
Prepaid interest, first (27 days)$336.78
Fees + prepaids$10,982.78
Your down payment is the seller’s equity. You take over the $125,765 balance, so the rest of the $399,900 price is paid at closing. A second mortgage can cover part of it. $285,117.32 is due at closing. Uses and sources reconcile at $410,882.78 each. Not a Closing Disclosure.