Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$891Cash toward the purchase price.
Closing costs + prepaids$8,700Not just lender fees.
Before credits & paid funds$9,591The complete starting cash picture.
Estimated remaining funds due at closing
$9,591No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$891.43
Your down payment$891.43
Closing costs + prepaids$8,699.68
Total buyer cash needed$9,591.11
Remaining funds due$9,591.11
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,200.00
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)$238.00
Prepaid interest, first (1 days)$36.68
Fees + prepaids$8,699.68
Your down payment is the seller’s equity. You take over the $219,109 balance, so the rest of the $220,000 price is paid at closing. A second mortgage can cover part of it. $9,591.11 is due at closing. Uses and sources reconcile at $228,699.68 each. Not a Closing Disclosure.