Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$86,327Cash toward the purchase price.
Closing costs + prepaids$13,033Not just lender fees.
Before credits & paid funds$99,359The complete starting cash picture.
Estimated remaining funds due at closing
$99,359No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$86,326.72
Your down payment$86,326.72
Closing costs + prepaids$13,032.53
Total buyer cash needed$99,359.25
Remaining funds due$99,359.25
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,590.00
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)$528.50
Prepaid interest, first (27 days)$1,439.03
Fees + prepaids$13,032.53
Your down payment is the seller’s equity. You take over the $372,673 balance, so the rest of the $459,000 price is paid at closing. A second mortgage can cover part of it. $99,359.25 is due at closing. Uses and sources reconcile at $472,032.53 each. Not a Closing Disclosure.