Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$255,924Cash toward the purchase price.
Closing costs + prepaids$10,976Not just lender fees.
Before credits & paid funds$266,900The complete starting cash picture.
Estimated remaining funds due at closing
$266,900No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$255,924.28
Your down payment$255,924.28
Closing costs + prepaids$10,976.04
Total buyer cash needed$266,900.32
Remaining funds due$266,900.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,850.00
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)$487.75
Prepaid interest, first (29 days)$413.29
Fees + prepaids$10,976.04
Your down payment is the seller’s equity. You take over the $129,076 balance, so the rest of the $385,000 price is paid at closing. A second mortgage can cover part of it. $266,900.32 is due at closing. Uses and sources reconcile at $395,976.04 each. Not a Closing Disclosure.