Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$553,223Cash toward the purchase price.
Closing costs + prepaids$17,976Not just lender fees.
Before credits & paid funds$571,199The complete starting cash picture.
Estimated remaining funds due at closing
$571,199No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$553,222.81
Your down payment$553,222.81
Closing costs + prepaids$17,976.27
Total buyer cash needed$571,199.09
Remaining funds due$571,199.09
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$9,350.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,122.00
Prepaid interest, first (6 days)$279.27
Fees + prepaids$17,976.27
Your down payment is the seller’s equity. You take over the $381,777 balance, so the rest of the $935,000 price is paid at closing. A second mortgage can cover part of it. $571,199.09 is due at closing. Uses and sources reconcile at $952,976.27 each. Not a Closing Disclosure.