Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$68,858Cash toward the purchase price.
Closing costs + prepaids$12,487Not just lender fees.
Before credits & paid funds$81,345The complete starting cash picture.
Estimated remaining funds due at closing
$81,345No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$68,858.12
Your down payment$68,858.12
Closing costs + prepaids$12,486.94
Total buyer cash needed$81,345.06
Remaining funds due$81,345.06
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,390.00
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)$1,356.75
Initial HOA (3 months)$996.00
Prepaid interest, first (23 days)$519.19
Fees + prepaids$12,486.94
Your down payment is the seller’s equity. You take over the $270,142 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $81,345.06 is due at closing. Uses and sources reconcile at $351,486.94 each. Not a Closing Disclosure.