Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$192,677Cash toward the purchase price.
Closing costs + prepaids$12,555Not just lender fees.
Before credits & paid funds$205,232The complete starting cash picture.
Estimated remaining funds due at closing
$205,232No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$192,677.29
Your down payment$192,677.29
Closing costs + prepaids$12,554.55
Total buyer cash needed$205,231.84
Remaining funds due$205,231.84
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,150.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$618.00
Prepaid interest, first (12 days)$311.55
Fees + prepaids$12,554.55
Your down payment is the seller’s equity. You take over the $322,323 balance, so the rest of the $515,000 price is paid at closing. A second mortgage can cover part of it. $205,231.84 is due at closing. Uses and sources reconcile at $527,554.55 each. Not a Closing Disclosure.