Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$68,874Cash toward the purchase price.
Closing costs + prepaids$10,944Not just lender fees.
Before credits & paid funds$79,818The complete starting cash picture.
Estimated remaining funds due at closing
$79,818No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$68,874.35
Your down payment$68,874.35
Closing costs + prepaids$10,943.50
Total buyer cash needed$79,817.85
Remaining funds due$79,817.85
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,584.00
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)$432.50
Prepaid interest, first (30 days)$702.00
Fees + prepaids$10,943.50
Your down payment is the seller’s equity. You take over the $289,526 balance, so the rest of the $358,400 price is paid at closing. A second mortgage can cover part of it. $79,817.85 is due at closing. Uses and sources reconcile at $369,343.50 each. Not a Closing Disclosure.