Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$211,267Cash toward the purchase price.
Closing costs + prepaids$11,384Not just lender fees.
Before credits & paid funds$222,651The complete starting cash picture.
Estimated remaining funds due at closing
$222,651No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$211,266.61
Your down payment$211,266.61
Closing costs + prepaids$11,383.96
Total buyer cash needed$222,650.57
Remaining funds due$222,650.57
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,880.00
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)$2,264.50
Prepaid interest, first (2 days)$14.46
Fees + prepaids$11,383.96
Your down payment is the seller’s equity. You take over the $76,733 balance, so the rest of the $288,000 price is paid at closing. A second mortgage can cover part of it. $222,650.57 is due at closing. Uses and sources reconcile at $299,383.96 each. Not a Closing Disclosure.