Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$63,129Cash toward the purchase price.
Closing costs + prepaids$18,696Not just lender fees.
Before credits & paid funds$81,825The complete starting cash picture.
Estimated remaining funds due at closing
$81,825No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$63,128.79
Your down payment$63,128.79
Closing costs + prepaids$18,696.04
Total buyer cash needed$81,824.83
Remaining funds due$81,824.83
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,600.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,650.00
Initial HOA (3 months)$1,326.00
Prepaid interest, first (25 days)$2,645.04
Fees + prepaids$18,696.04
Your down payment is the seller’s equity. You take over the $596,871 balance, so the rest of the $660,000 price is paid at closing. A second mortgage can cover part of it. $81,824.83 is due at closing. Uses and sources reconcile at $678,696.04 each. Not a Closing Disclosure.