Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$73,823Cash toward the purchase price.
Closing costs + prepaids$11,903Not just lender fees.
Before credits & paid funds$85,726The complete starting cash picture.
Estimated remaining funds due at closing
$85,726No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$73,823.27
Your down payment$73,823.27
Closing costs + prepaids$11,903.05
Total buyer cash needed$85,726.32
Remaining funds due$85,726.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,100.00
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)$247.75
Prepaid interest, first (1 days)$80.30
Fees + prepaids$11,903.05
Your down payment is the seller’s equity. You take over the $436,177 balance, so the rest of the $510,000 price is paid at closing. A second mortgage can cover part of it. $85,726.32 is due at closing. Uses and sources reconcile at $521,903.05 each. Not a Closing Disclosure.