Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$162,349Cash toward the purchase price.
Closing costs + prepaids$8,433Not just lender fees.
Before credits & paid funds$170,782The complete starting cash picture.
Estimated remaining funds due at closing
$170,782No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$162,348.83
Your down payment$162,348.83
Closing costs + prepaids$8,433.26
Total buyer cash needed$170,782.09
Remaining funds due$170,782.09
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,950.00
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)$132.75
Prepaid interest, first (23 days)$125.51
Fees + prepaids$8,433.26
Your down payment is the seller’s equity. You take over the $32,651 balance, so the rest of the $195,000 price is paid at closing. A second mortgage can cover part of it. $170,782.09 is due at closing. Uses and sources reconcile at $203,433.26 each. Not a Closing Disclosure.