Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$83,331Cash toward the purchase price.
Closing costs + prepaids$13,786Not just lender fees.
Before credits & paid funds$97,117The complete starting cash picture.
Estimated remaining funds due at closing
$97,117No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$83,331.13
Your down payment$83,331.13
Closing costs + prepaids$13,786.01
Total buyer cash needed$97,117.14
Remaining funds due$97,117.14
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,600.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$672.00
Prepaid interest, first (12 days)$1,039.01
Fees + prepaids$13,786.01
Your down payment is the seller’s equity. You take over the $476,669 balance, so the rest of the $560,000 price is paid at closing. A second mortgage can cover part of it. $97,117.14 is due at closing. Uses and sources reconcile at $573,786.01 each. Not a Closing Disclosure.