Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$76,598Cash toward the purchase price.
Closing costs + prepaids$12,815Not just lender fees.
Before credits & paid funds$89,413The complete starting cash picture.
Estimated remaining funds due at closing
$89,413No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$76,598.01
Your down payment$76,598.01
Closing costs + prepaids$12,814.66
Total buyer cash needed$89,412.67
Remaining funds due$89,412.67
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,850.00
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)$582.00
Prepaid interest, first (12 days)$907.66
Fees + prepaids$12,814.66
Your down payment is the seller’s equity. You take over the $408,402 balance, so the rest of the $485,000 price is paid at closing. A second mortgage can cover part of it. $89,412.67 is due at closing. Uses and sources reconcile at $497,814.66 each. Not a Closing Disclosure.