Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$214,019Cash toward the purchase price.
Closing costs + prepaids$20,020Not just lender fees.
Before credits & paid funds$234,039The complete starting cash picture.
Estimated remaining funds due at closing
$234,039No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$214,018.59
Your down payment$214,018.59
Closing costs + prepaids$20,020.14
Total buyer cash needed$234,038.73
Remaining funds due$234,038.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$9,997.11
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,499.25
Prepaid interest, first (2 days)$298.78
Fees + prepaids$20,020.14
Your down payment is the seller’s equity. You take over the $785,692 balance, so the rest of the $999,711 price is paid at closing. A second mortgage can cover part of it. $234,038.73 is due at closing. Uses and sources reconcile at $1,019,731.14 each. Not a Closing Disclosure.