Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$79,432Cash toward the purchase price.
Closing costs + prepaids$10,528Not just lender fees.
Before credits & paid funds$89,960The complete starting cash picture.
Estimated remaining funds due at closing
$89,960No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$79,432.02
Your down payment$79,432.02
Closing costs + prepaids$10,528.19
Total buyer cash needed$89,960.21
Remaining funds due$89,960.21
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,600.00
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)$432.00
Prepaid interest, first (12 days)$271.19
Fees + prepaids$10,528.19
Your down payment is the seller’s equity. You take over the $280,568 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $89,960.21 is due at closing. Uses and sources reconcile at $370,528.19 each. Not a Closing Disclosure.