Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$85,852Cash toward the purchase price.
Closing costs + prepaids$11,646Not just lender fees.
Before credits & paid funds$97,498The complete starting cash picture.
Estimated remaining funds due at closing
$97,498No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$85,851.87
Your down payment$85,851.87
Closing costs + prepaids$11,646.07
Total buyer cash needed$97,497.94
Remaining funds due$97,497.94
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,199.00
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)$1,505.50
Prepaid interest, first (25 days)$716.57
Fees + prepaids$11,646.07
Your down payment is the seller’s equity. You take over the $234,048 balance, so the rest of the $319,900 price is paid at closing. A second mortgage can cover part of it. $97,497.94 is due at closing. Uses and sources reconcile at $331,546.07 each. Not a Closing Disclosure.