Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$282,720Cash toward the purchase price.
Closing costs + prepaids$10,298Not just lender fees.
Before credits & paid funds$293,018The complete starting cash picture.
Estimated remaining funds due at closing
$293,018No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$282,720.34
Your down payment$282,720.34
Closing costs + prepaids$10,297.59
Total buyer cash needed$293,017.93
Remaining funds due$293,017.93
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,550.00
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)$331.00
Prepaid interest, first (25 days)$191.59
Fees + prepaids$10,297.59
Your down payment is the seller’s equity. You take over the $72,280 balance, so the rest of the $355,000 price is paid at closing. A second mortgage can cover part of it. $293,017.93 is due at closing. Uses and sources reconcile at $365,297.59 each. Not a Closing Disclosure.