Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$599,555Cash toward the purchase price.
Closing costs + prepaids$16,468Not just lender fees.
Before credits & paid funds$616,024The complete starting cash picture.
Estimated remaining funds due at closing
$616,024No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$599,555.21
Your down payment$599,555.21
Closing costs + prepaids$16,468.40
Total buyer cash needed$616,023.61
Remaining funds due$616,023.61
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$8,750.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$472.50
Prepaid interest, first (1 days)$20.90
Fees + prepaids$16,468.40
Your down payment is the seller’s equity. You take over the $275,445 balance, so the rest of the $875,000 price is paid at closing. A second mortgage can cover part of it. $616,023.61 is due at closing. Uses and sources reconcile at $891,468.40 each. Not a Closing Disclosure.