Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$24,029Cash toward the purchase price.
Closing costs + prepaids$9,014Not just lender fees.
Before credits & paid funds$33,043The complete starting cash picture.
Estimated remaining funds due at closing
$33,043No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$24,029.25
Your down payment$24,029.25
Closing costs + prepaids$9,014.22
Total buyer cash needed$33,043.47
Remaining funds due$33,043.47
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,899.00
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)$83.50
Prepaid interest, first (28 days)$806.72
Fees + prepaids$9,014.22
Your down payment is the seller’s equity. You take over the $165,871 balance, so the rest of the $189,900 price is paid at closing. A second mortgage can cover part of it. $33,043.47 is due at closing. Uses and sources reconcile at $198,914.22 each. Not a Closing Disclosure.