Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$100,268Cash toward the purchase price.
Closing costs + prepaids$8,374Not just lender fees.
Before credits & paid funds$108,641The complete starting cash picture.
Estimated remaining funds due at closing
$108,641No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$100,267.64
Your down payment$100,267.64
Closing costs + prepaids$8,373.65
Total buyer cash needed$108,641.29
Remaining funds due$108,641.29
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,670.00
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)$315.75
Prepaid interest, first (30 days)$162.90
Fees + prepaids$8,373.65
Your down payment is the seller’s equity. You take over the $66,732 balance, so the rest of the $167,000 price is paid at closing. A second mortgage can cover part of it. $108,641.29 is due at closing. Uses and sources reconcile at $175,373.65 each. Not a Closing Disclosure.