Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$102,712Cash toward the purchase price.
Closing costs + prepaids$9,653Not just lender fees.
Before credits & paid funds$112,364The complete starting cash picture.
Estimated remaining funds due at closing
$112,364No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$102,711.53
Your down payment$102,711.53
Closing costs + prepaids$9,652.56
Total buyer cash needed$112,364.09
Remaining funds due$112,364.09
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,500.00
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)$617.00
Prepaid interest, first (26 days)$310.56
Fees + prepaids$9,652.56
Your down payment is the seller’s equity. You take over the $147,288 balance, so the rest of the $250,000 price is paid at closing. A second mortgage can cover part of it. $112,364.09 is due at closing. Uses and sources reconcile at $259,652.56 each. Not a Closing Disclosure.