Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$283,485Cash toward the purchase price.
Closing costs + prepaids$9,508Not just lender fees.
Before credits & paid funds$292,993The complete starting cash picture.
Estimated remaining funds due at closing
$292,993No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$283,485.01
Your down payment$283,485.01
Closing costs + prepaids$9,508.49
Total buyer cash needed$292,993.49
Remaining funds due$292,993.49
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,899.00
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)$362.50
Prepaid interest, first (18 days)$21.99
Fees + prepaids$9,508.49
Your down payment is the seller’s equity. You take over the $6,415 balance, so the rest of the $289,900 price is paid at closing. A second mortgage can cover part of it. $292,993.49 is due at closing. Uses and sources reconcile at $299,408.49 each. Not a Closing Disclosure.