Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$67,515Cash toward the purchase price.
Closing costs + prepaids$11,400Not just lender fees.
Before credits & paid funds$78,915The complete starting cash picture.
Estimated remaining funds due at closing
$78,915No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$67,514.60
Your down payment$67,514.60
Closing costs + prepaids$11,400.02
Total buyer cash needed$78,914.62
Remaining funds due$78,914.62
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,730.00
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)$624.00
Initial HOA (3 months)$1,398.00
Prepaid interest, first (26 days)$423.02
Fees + prepaids$11,400.02
Your down payment is the seller’s equity. You take over the $205,485 balance, so the rest of the $273,000 price is paid at closing. A second mortgage can cover part of it. $78,914.62 is due at closing. Uses and sources reconcile at $284,400.02 each. Not a Closing Disclosure.