Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$51,172Cash toward the purchase price.
Closing costs + prepaids$9,546Not just lender fees.
Before credits & paid funds$60,717The complete starting cash picture.
Estimated remaining funds due at closing
$60,717No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$51,171.54
Your down payment$51,171.54
Closing costs + prepaids$9,545.88
Total buyer cash needed$60,717.42
Remaining funds due$60,717.42
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,399.99
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)$208.00
Prepaid interest, first (26 days)$712.89
Fees + prepaids$9,545.88
Your down payment is the seller’s equity. You take over the $188,827 balance, so the rest of the $239,999 price is paid at closing. A second mortgage can cover part of it. $60,717.42 is due at closing. Uses and sources reconcile at $249,544.88 each. Not a Closing Disclosure.