Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$356,746Cash toward the purchase price.
Closing costs + prepaids$14,319Not just lender fees.
Before credits & paid funds$371,065The complete starting cash picture.
Estimated remaining funds due at closing
$371,065No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$356,746.36
Your down payment$356,746.36
Closing costs + prepaids$14,319.05
Total buyer cash needed$371,065.42
Remaining funds due$371,065.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,890.00
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)$288.00
Prepaid interest, first (27 days)$666.05
Fees + prepaids$14,319.05
Your down payment is the seller’s equity. You take over the $332,254 balance, so the rest of the $689,000 price is paid at closing. A second mortgage can cover part of it. $371,065.42 is due at closing. Uses and sources reconcile at $703,319.05 each. Not a Closing Disclosure.