Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$24,859Cash toward the purchase price.
Closing costs + prepaids$10,095Not just lender fees.
Before credits & paid funds$34,954The complete starting cash picture.
Estimated remaining funds due at closing
$34,954No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$24,858.60
Your down payment$24,858.60
Closing costs + prepaids$10,095.09
Total buyer cash needed$34,953.69
Remaining funds due$34,953.69
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,599.00
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)$155.00
Prepaid interest, first (28 days)$1,116.09
Fees + prepaids$10,095.09
Your down payment is the seller’s equity. You take over the $235,041 balance, so the rest of the $259,900 price is paid at closing. A second mortgage can cover part of it. $34,953.69 is due at closing. Uses and sources reconcile at $269,995.09 each. Not a Closing Disclosure.