Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$72,167Cash toward the purchase price.
Closing costs + prepaids$9,645Not just lender fees.
Before credits & paid funds$81,811The complete starting cash picture.
Estimated remaining funds due at closing
$81,811No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$72,166.58
Your down payment$72,166.58
Closing costs + prepaids$9,644.50
Total buyer cash needed$81,811.08
Remaining funds due$81,811.08
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,425.00
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)$658.50
Prepaid interest, first (25 days)$336.00
Fees + prepaids$9,644.50
Your down payment is the seller’s equity. You take over the $170,333 balance, so the rest of the $242,500 price is paid at closing. A second mortgage can cover part of it. $81,811.08 is due at closing. Uses and sources reconcile at $252,144.50 each. Not a Closing Disclosure.