Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$195,279Cash toward the purchase price.
Closing costs + prepaids$10,249Not just lender fees.
Before credits & paid funds$205,528The complete starting cash picture.
Estimated remaining funds due at closing
$205,528No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$195,279.31
Your down payment$195,279.31
Closing costs + prepaids$10,248.71
Total buyer cash needed$205,528.03
Remaining funds due$205,528.03
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,150.00
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)$276.75
Prepaid interest, first (26 days)$596.96
Fees + prepaids$10,248.71
Your down payment is the seller’s equity. You take over the $119,721 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $205,528.03 is due at closing. Uses and sources reconcile at $325,248.71 each. Not a Closing Disclosure.