Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$329,103Cash toward the purchase price.
Closing costs + prepaids$10,730Not just lender fees.
Before credits & paid funds$339,833The complete starting cash picture.
Estimated remaining funds due at closing
$339,833No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$329,102.88
Your down payment$329,102.88
Closing costs + prepaids$10,730.40
Total buyer cash needed$339,833.28
Remaining funds due$339,833.28
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,990.00
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)$478.75
Prepaid interest, first (6 days)$36.65
Fees + prepaids$10,730.40
Your down payment is the seller’s equity. You take over the $69,897 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $339,833.28 is due at closing. Uses and sources reconcile at $409,730.40 each. Not a Closing Disclosure.