Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$249,464Cash toward the purchase price.
Closing costs + prepaids$9,845Not just lender fees.
Before credits & paid funds$259,309The complete starting cash picture.
Estimated remaining funds due at closing
$259,309No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$249,464.24
Your down payment$249,464.24
Closing costs + prepaids$9,844.93
Total buyer cash needed$259,309.16
Remaining funds due$259,309.16
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,390.00
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)$219.50
Prepaid interest, first (1 days)$10.43
Fees + prepaids$9,844.93
Your down payment is the seller’s equity. You take over the $89,536 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $259,309.16 is due at closing. Uses and sources reconcile at $348,844.93 each. Not a Closing Disclosure.