Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$382,630Cash toward the purchase price.
Closing costs + prepaids$12,193Not just lender fees.
Before credits & paid funds$394,823The complete starting cash picture.
Estimated remaining funds due at closing
$394,823No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$382,629.72
Your down payment$382,629.72
Closing costs + prepaids$12,193.34
Total buyer cash needed$394,823.06
Remaining funds due$394,823.06
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,899.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$612.50
Prepaid interest, first (17 days)$206.84
Fees + prepaids$12,193.34
Your down payment is the seller’s equity. You take over the $107,270 balance, so the rest of the $489,900 price is paid at closing. A second mortgage can cover part of it. $394,823.06 is due at closing. Uses and sources reconcile at $502,093.34 each. Not a Closing Disclosure.