Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$156,737Cash toward the purchase price.
Closing costs + prepaids$14,474Not just lender fees.
Before credits & paid funds$171,211The complete starting cash picture.
Estimated remaining funds due at closing
$171,211No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$156,736.91
Your down payment$156,736.91
Closing costs + prepaids$14,474.03
Total buyer cash needed$171,210.94
Remaining funds due$171,210.94
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,950.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$947.25
Prepaid interest, first (31 days)$1,101.78
Fees + prepaids$14,474.03
Your down payment is the seller’s equity. You take over the $438,263 balance, so the rest of the $595,000 price is paid at closing. A second mortgage can cover part of it. $171,210.94 is due at closing. Uses and sources reconcile at $609,474.03 each. Not a Closing Disclosure.