Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$166,320Cash toward the purchase price.
Closing costs + prepaids$8,847Not just lender fees.
Before credits & paid funds$175,167The complete starting cash picture.
Estimated remaining funds due at closing
$175,167No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$166,320.36
Your down payment$166,320.36
Closing costs + prepaids$8,846.70
Total buyer cash needed$175,167.05
Remaining funds due$175,167.05
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,999.00
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)$498.50
Prepaid interest, first (30 days)$124.20
Fees + prepaids$8,846.70
Your down payment is the seller’s equity. You take over the $33,580 balance, so the rest of the $199,900 price is paid at closing. A second mortgage can cover part of it. $175,167.05 is due at closing. Uses and sources reconcile at $208,746.70 each. Not a Closing Disclosure.