Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$16,836Cash toward the purchase price.
Closing costs + prepaids$11,013Not just lender fees.
Before credits & paid funds$27,849The complete starting cash picture.
Estimated remaining funds due at closing
$27,849No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$16,836.29
Your down payment$16,836.29
Closing costs + prepaids$11,012.87
Total buyer cash needed$27,849.16
Remaining funds due$27,849.16
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,990.00
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)$122.75
Prepaid interest, first (31 days)$1,675.12
Fees + prepaids$11,012.87
Your down payment is the seller’s equity. You take over the $282,164 balance, so the rest of the $299,000 price is paid at closing. A second mortgage can cover part of it. $27,849.16 is due at closing. Uses and sources reconcile at $310,012.87 each. Not a Closing Disclosure.