Follow the dollars · Assumption only
A complete cash picture for Dec 16, 2026
Your down payment$224,633Cash toward the purchase price.
Closing costs + prepaids$10,229Not just lender fees.
Before credits & paid funds$234,863The complete starting cash picture.
Estimated remaining funds due at closing
$234,863No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$224,633.39
Your down payment$224,633.39
Closing costs + prepaids$10,229.38
Total buyer cash needed$234,862.78
Remaining funds due$234,862.78
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,399.00
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)$425.00
Prepaid interest, first (16 days)$180.38
Fees + prepaids$10,229.38
Your down payment is the seller’s equity. You take over the $115,267 balance, so the rest of the $339,900 price is paid at closing. A second mortgage can cover part of it. $234,862.78 is due at closing. Uses and sources reconcile at $350,129.38 each. Not a Closing Disclosure.