Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$205,351Cash toward the purchase price.
Closing costs + prepaids$9,372Not just lender fees.
Before credits & paid funds$214,722The complete starting cash picture.
Estimated remaining funds due at closing
$214,722No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$205,350.69
Your down payment$205,350.69
Closing costs + prepaids$9,371.60
Total buyer cash needed$214,722.29
Remaining funds due$214,722.29
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,400.00
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)$739.25
Prepaid interest, first (2 days)$7.35
Fees + prepaids$9,371.60
Your down payment is the seller’s equity. You take over the $34,649 balance, so the rest of the $240,000 price is paid at closing. A second mortgage can cover part of it. $214,722.29 is due at closing. Uses and sources reconcile at $249,371.60 each. Not a Closing Disclosure.