Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$15,155Cash toward the purchase price.
Closing costs + prepaids$8,626Not just lender fees.
Before credits & paid funds$23,781The complete starting cash picture.
Estimated remaining funds due at closing
$23,781No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$15,154.82
Your down payment$15,154.82
Closing costs + prepaids$8,626.28
Total buyer cash needed$23,781.10
Remaining funds due$23,781.10
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,599.00
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)$142.00
Prepaid interest, first (25 days)$660.28
Fees + prepaids$8,626.28
Your down payment is the seller’s equity. You take over the $144,745 balance, so the rest of the $159,900 price is paid at closing. A second mortgage can cover part of it. $23,781.10 is due at closing. Uses and sources reconcile at $168,526.28 each. Not a Closing Disclosure.