Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$69,068Cash toward the purchase price.
Closing costs + prepaids$17,999Not just lender fees.
Before credits & paid funds$87,067The complete starting cash picture.
Estimated remaining funds due at closing
$87,067No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$69,067.63
Your down payment$69,067.63
Closing costs + prepaids$17,999.48
Total buyer cash needed$87,067.11
Remaining funds due$87,067.11
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,890.00
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)$1,722.50
Prepaid interest, first (27 days)$2,911.98
Fees + prepaids$17,999.48
Your down payment is the seller’s equity. You take over the $619,932 balance, so the rest of the $689,000 price is paid at closing. A second mortgage can cover part of it. $87,067.11 is due at closing. Uses and sources reconcile at $706,999.48 each. Not a Closing Disclosure.