Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$96,683Cash toward the purchase price.
Closing costs + prepaids$14,394Not just lender fees.
Before credits & paid funds$111,076The complete starting cash picture.
Estimated remaining funds due at closing
$111,076No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$96,682.65
Your down payment$96,682.65
Closing costs + prepaids$14,393.69
Total buyer cash needed$111,076.34
Remaining funds due$111,076.34
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,150.00
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)$1,287.50
Prepaid interest, first (18 days)$1,481.19
Fees + prepaids$14,393.69
Your down payment is the seller’s equity. You take over the $418,317 balance, so the rest of the $515,000 price is paid at closing. A second mortgage can cover part of it. $111,076.34 is due at closing. Uses and sources reconcile at $529,393.69 each. Not a Closing Disclosure.