Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$191,482Cash toward the purchase price.
Closing costs + prepaids$19,222Not just lender fees.
Before credits & paid funds$210,704The complete starting cash picture.
Estimated remaining funds due at closing
$210,704No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$191,482.34
Your down payment$191,482.34
Closing costs + prepaids$19,221.96
Total buyer cash needed$210,704.30
Remaining funds due$210,704.30
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$8,500.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$679.00
Initial HOA (3 months)$450.00
Prepaid interest, first (25 days)$2,367.96
Fees + prepaids$19,221.96
Your down payment is the seller’s equity. You take over the $658,518 balance, so the rest of the $850,000 price is paid at closing. A second mortgage can cover part of it. $210,704.30 is due at closing. Uses and sources reconcile at $869,221.96 each. Not a Closing Disclosure.