Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$476,121Cash toward the purchase price.
Closing costs + prepaids$13,213Not just lender fees.
Before credits & paid funds$489,334The complete starting cash picture.
Estimated remaining funds due at closing
$489,334No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$476,121.30
Your down payment$476,121.30
Closing costs + prepaids$13,212.67
Total buyer cash needed$489,333.97
Remaining funds due$489,333.97
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,950.00
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)$714.00
Prepaid interest, first (6 days)$73.67
Fees + prepaids$13,212.67
Your down payment is the seller’s equity. You take over the $118,879 balance, so the rest of the $595,000 price is paid at closing. A second mortgage can cover part of it. $489,333.97 is due at closing. Uses and sources reconcile at $608,212.67 each. Not a Closing Disclosure.