Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$261,846Cash toward the purchase price.
Closing costs + prepaids$11,415Not just lender fees.
Before credits & paid funds$273,261The complete starting cash picture.
Estimated remaining funds due at closing
$273,261No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$261,845.87
Your down payment$261,845.87
Closing costs + prepaids$11,415.00
Total buyer cash needed$273,260.87
Remaining funds due$273,260.87
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,490.00
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)$261.75
Prepaid interest, first (21 days)$438.25
Fees + prepaids$11,415.00
Your down payment is the seller’s equity. You take over the $187,154 balance, so the rest of the $449,000 price is paid at closing. A second mortgage can cover part of it. $273,260.87 is due at closing. Uses and sources reconcile at $460,415.00 each. Not a Closing Disclosure.