Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$191,611Cash toward the purchase price.
Closing costs + prepaids$17,456Not just lender fees.
Before credits & paid funds$209,067The complete starting cash picture.
Estimated remaining funds due at closing
$209,067No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$191,611.05
Your down payment$191,611.05
Closing costs + prepaids$17,456.40
Total buyer cash needed$209,067.45
Remaining funds due$209,067.45
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$7,500.00
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)$1,875.00
Prepaid interest, first (18 days)$856.40
Fees + prepaids$17,456.40
Your down payment is the seller’s equity. You take over the $558,389 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $209,067.45 is due at closing. Uses and sources reconcile at $767,456.40 each. Not a Closing Disclosure.