Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$579,345Cash toward the purchase price.
Closing costs + prepaids$13,308Not just lender fees.
Before credits & paid funds$592,653The complete starting cash picture.
Estimated remaining funds due at closing
$592,653No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$579,344.81
Your down payment$579,344.81
Closing costs + prepaids$13,308.45
Total buyer cash needed$592,653.26
Remaining funds due$592,653.26
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,249.00
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)$350.25
Prepaid interest, first (27 days)$234.20
Fees + prepaids$13,308.45
Your down payment is the seller’s equity. You take over the $45,555 balance, so the rest of the $624,900 price is paid at closing. A second mortgage can cover part of it. $592,653.26 is due at closing. Uses and sources reconcile at $638,208.45 each. Not a Closing Disclosure.