Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$25,561Cash toward the purchase price.
Closing costs + prepaids$9,440Not just lender fees.
Before credits & paid funds$35,001The complete starting cash picture.
Estimated remaining funds due at closing
$35,001No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,561.09
Your down payment$25,561.09
Closing costs + prepaids$9,439.53
Total buyer cash needed$35,000.62
Remaining funds due$35,000.62
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,790.00
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)$751.25
Prepaid interest, first (26 days)$673.28
Fees + prepaids$9,439.53
Your down payment is the seller’s equity. You take over the $153,439 balance, so the rest of the $179,000 price is paid at closing. A second mortgage can cover part of it. $35,000.62 is due at closing. Uses and sources reconcile at $188,439.53 each. Not a Closing Disclosure.