Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$201,740Cash toward the purchase price.
Closing costs + prepaids$9,568Not just lender fees.
Before credits & paid funds$211,308The complete starting cash picture.
Estimated remaining funds due at closing
$211,308No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$201,739.52
Your down payment$201,739.52
Closing costs + prepaids$9,568.44
Total buyer cash needed$211,307.96
Remaining funds due$211,307.96
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,090.00
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)$1,236.25
Prepaid interest, first (29 days)$17.19
Fees + prepaids$9,568.44
Your down payment is the seller’s equity. You take over the $7,260 balance, so the rest of the $209,000 price is paid at closing. A second mortgage can cover part of it. $211,307.96 is due at closing. Uses and sources reconcile at $218,568.44 each. Not a Closing Disclosure.