Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$279,627Cash toward the purchase price.
Closing costs + prepaids$11,549Not just lender fees.
Before credits & paid funds$291,177The complete starting cash picture.
Estimated remaining funds due at closing
$291,177No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$279,627.40
Your down payment$279,627.40
Closing costs + prepaids$11,549.47
Total buyer cash needed$291,176.88
Remaining funds due$291,176.88
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,400.00
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)$907.25
Prepaid interest, first (1 days)$17.22
Fees + prepaids$11,549.47
Your down payment is the seller’s equity. You take over the $160,373 balance, so the rest of the $440,000 price is paid at closing. A second mortgage can cover part of it. $291,176.88 is due at closing. Uses and sources reconcile at $451,549.47 each. Not a Closing Disclosure.