Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$282,443Cash toward the purchase price.
Closing costs + prepaids$11,250Not just lender fees.
Before credits & paid funds$293,693The complete starting cash picture.
Estimated remaining funds due at closing
$293,693No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$282,442.87
Your down payment$282,442.87
Closing costs + prepaids$11,249.72
Total buyer cash needed$293,692.58
Remaining funds due$293,692.58
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,250.00
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)$334.00
Prepaid interest, first (31 days)$440.72
Fees + prepaids$11,249.72
Your down payment is the seller’s equity. You take over the $142,557 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $293,692.58 is due at closing. Uses and sources reconcile at $436,249.72 each. Not a Closing Disclosure.