Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$237,658Cash toward the purchase price.
Closing costs + prepaids$10,009Not just lender fees.
Before credits & paid funds$247,666The complete starting cash picture.
Estimated remaining funds due at closing
$247,666No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$237,657.52
Your down payment$237,657.52
Closing costs + prepaids$10,008.56
Total buyer cash needed$247,666.08
Remaining funds due$247,666.08
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,249.00
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)$390.00
Prepaid interest, first (9 days)$144.56
Fees + prepaids$10,008.56
Your down payment is the seller’s equity. You take over the $87,242 balance, so the rest of the $324,900 price is paid at closing. A second mortgage can cover part of it. $247,666.08 is due at closing. Uses and sources reconcile at $334,908.56 each. Not a Closing Disclosure.