Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$70,352Cash toward the purchase price.
Closing costs + prepaids$9,916Not just lender fees.
Before credits & paid funds$80,268The complete starting cash picture.
Estimated remaining funds due at closing
$80,268No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$70,351.67
Your down payment$70,351.67
Closing costs + prepaids$9,916.12
Total buyer cash needed$80,267.79
Remaining funds due$80,267.79
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,850.00
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)$356.25
Prepaid interest, first (17 days)$484.87
Fees + prepaids$9,916.12
Your down payment is the seller’s equity. You take over the $214,648 balance, so the rest of the $285,000 price is paid at closing. A second mortgage can cover part of it. $80,267.79 is due at closing. Uses and sources reconcile at $294,916.12 each. Not a Closing Disclosure.