Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$223,402Cash toward the purchase price.
Closing costs + prepaids$13,814Not just lender fees.
Before credits & paid funds$237,216The complete starting cash picture.
Estimated remaining funds due at closing
$237,216No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$223,401.94
Your down payment$223,401.94
Closing costs + prepaids$13,814.16
Total buyer cash needed$237,216.10
Remaining funds due$237,216.10
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,300.00
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)$756.00
Initial HOA (3 months)$90.00
Prepaid interest, first (6 days)$193.16
Fees + prepaids$13,814.16
Your down payment is the seller’s equity. You take over the $406,598 balance, so the rest of the $630,000 price is paid at closing. A second mortgage can cover part of it. $237,216.10 is due at closing. Uses and sources reconcile at $643,814.16 each. Not a Closing Disclosure.