Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$27,834Cash toward the purchase price.
Closing costs + prepaids$9,262Not just lender fees.
Before credits & paid funds$37,096The complete starting cash picture.
Estimated remaining funds due at closing
$37,096No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$27,834.21
Your down payment$27,834.21
Closing costs + prepaids$9,262.09
Total buyer cash needed$37,096.30
Remaining funds due$37,096.30
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,890.00
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)$413.50
Prepaid interest, first (26 days)$733.59
Fees + prepaids$9,262.09
Your down payment is the seller’s equity. You take over the $161,166 balance, so the rest of the $189,000 price is paid at closing. A second mortgage can cover part of it. $37,096.30 is due at closing. Uses and sources reconcile at $198,262.09 each. Not a Closing Disclosure.