Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$327,813Cash toward the purchase price.
Closing costs + prepaids$9,914Not just lender fees.
Before credits & paid funds$337,727The complete starting cash picture.
Estimated remaining funds due at closing
$337,727No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$327,812.72
Your down payment$327,812.72
Closing costs + prepaids$9,913.89
Total buyer cash needed$337,726.61
Remaining funds due$337,726.61
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,400.00
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)$265.00
Prepaid interest, first (27 days)$23.89
Fees + prepaids$9,913.89
Your down payment is the seller’s equity. You take over the $12,187 balance, so the rest of the $340,000 price is paid at closing. A second mortgage can cover part of it. $337,726.61 is due at closing. Uses and sources reconcile at $349,913.89 each. Not a Closing Disclosure.