Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$73,764Cash toward the purchase price.
Closing costs + prepaids$10,589Not just lender fees.
Before credits & paid funds$84,353The complete starting cash picture.
Estimated remaining funds due at closing
$84,353No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$73,763.92
Your down payment$73,763.92
Closing costs + prepaids$10,589.48
Total buyer cash needed$84,353.40
Remaining funds due$84,353.40
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,950.00
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)$370.00
Prepaid interest, first (24 days)$1,044.48
Fees + prepaids$10,589.48
Your down payment is the seller’s equity. You take over the $221,236 balance, so the rest of the $295,000 price is paid at closing. A second mortgage can cover part of it. $84,353.40 is due at closing. Uses and sources reconcile at $305,589.48 each. Not a Closing Disclosure.