Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$99,732Cash toward the purchase price.
Closing costs + prepaids$9,161Not just lender fees.
Before credits & paid funds$108,893The complete starting cash picture.
Estimated remaining funds due at closing
$108,893No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$99,731.62
Your down payment$99,731.62
Closing costs + prepaids$9,161.37
Total buyer cash needed$108,892.99
Remaining funds due$108,892.99
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,400.00
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)$215.75
Prepaid interest, first (27 days)$320.62
Fees + prepaids$9,161.37
Your down payment is the seller’s equity. You take over the $140,268 balance, so the rest of the $240,000 price is paid at closing. A second mortgage can cover part of it. $108,892.99 is due at closing. Uses and sources reconcile at $249,161.37 each. Not a Closing Disclosure.