Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$83,535Cash toward the purchase price.
Closing costs + prepaids$11,040Not just lender fees.
Before credits & paid funds$94,575The complete starting cash picture.
Estimated remaining funds due at closing
$94,575No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$83,535.02
Your down payment$83,535.02
Closing costs + prepaids$11,039.82
Total buyer cash needed$94,574.84
Remaining funds due$94,574.84
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,849.00
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)$462.00
Prepaid interest, first (9 days)$503.82
Fees + prepaids$11,039.82
Your down payment is the seller’s equity. You take over the $301,365 balance, so the rest of the $384,900 price is paid at closing. A second mortgage can cover part of it. $94,574.84 is due at closing. Uses and sources reconcile at $395,939.82 each. Not a Closing Disclosure.