Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$784,370Cash toward the purchase price.
Closing costs + prepaids$22,014Not just lender fees.
Before credits & paid funds$806,383The complete starting cash picture.
Estimated remaining funds due at closing
$806,383No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$784,369.66
Your down payment$784,369.66
Closing costs + prepaids$22,013.75
Total buyer cash needed$806,383.41
Remaining funds due$806,383.41
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$12,500.00
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)$849.00
Prepaid interest, first (18 days)$1,439.75
Fees + prepaids$22,013.75
Your down payment is the seller’s equity. You take over the $465,630 balance, so the rest of the $1,250,000 price is paid at closing. A second mortgage can cover part of it. $806,383.41 is due at closing. Uses and sources reconcile at $1,272,013.75 each. Not a Closing Disclosure.