Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$51,508Cash toward the purchase price.
Closing costs + prepaids$16,451Not just lender fees.
Before credits & paid funds$67,959The complete starting cash picture.
Estimated remaining funds due at closing
$67,959No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$51,507.60
Your down payment$51,507.60
Closing costs + prepaids$16,451.30
Total buyer cash needed$67,958.90
Remaining funds due$67,958.90
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$6,700.00
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)$1,675.00
Prepaid interest, first (18 days)$1,601.30
Fees + prepaids$16,451.30
Your down payment is the seller’s equity. You take over the $618,492 balance, so the rest of the $670,000 price is paid at closing. A second mortgage can cover part of it. $67,958.90 is due at closing. Uses and sources reconcile at $686,451.30 each. Not a Closing Disclosure.