Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$205,366Cash toward the purchase price.
Closing costs + prepaids$9,662Not just lender fees.
Before credits & paid funds$215,028The complete starting cash picture.
Estimated remaining funds due at closing
$215,028No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$205,365.94
Your down payment$205,365.94
Closing costs + prepaids$9,661.57
Total buyer cash needed$215,027.51
Remaining funds due$215,027.51
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,000.00
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)$415.00
Prepaid interest, first (2 days)$21.57
Fees + prepaids$9,661.57
Your down payment is the seller’s equity. You take over the $94,634 balance, so the rest of the $300,000 price is paid at closing. A second mortgage can cover part of it. $215,027.51 is due at closing. Uses and sources reconcile at $309,661.57 each. Not a Closing Disclosure.