Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$72,992Cash toward the purchase price.
Closing costs + prepaids$9,814Not just lender fees.
Before credits & paid funds$82,806The complete starting cash picture.
Estimated remaining funds due at closing
$82,806No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$72,991.81
Your down payment$72,991.81
Closing costs + prepaids$9,813.99
Total buyer cash needed$82,805.80
Remaining funds due$82,805.80
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,600.00
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)$612.00
Prepaid interest, first (26 days)$376.99
Fees + prepaids$9,813.99
Your down payment is the seller’s equity. You take over the $187,008 balance, so the rest of the $260,000 price is paid at closing. A second mortgage can cover part of it. $82,805.80 is due at closing. Uses and sources reconcile at $269,813.99 each. Not a Closing Disclosure.