Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$67,207Cash toward the purchase price.
Closing costs + prepaids$12,220Not just lender fees.
Before credits & paid funds$79,427The complete starting cash picture.
Estimated remaining funds due at closing
$79,427No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$67,206.98
Your down payment$67,206.98
Closing costs + prepaids$12,220.42
Total buyer cash needed$79,427.39
Remaining funds due$79,427.39
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,200.00
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)$300.25
Prepaid interest, first (31 days)$1,495.17
Fees + prepaids$12,220.42
Your down payment is the seller’s equity. You take over the $352,793 balance, so the rest of the $420,000 price is paid at closing. A second mortgage can cover part of it. $79,427.39 is due at closing. Uses and sources reconcile at $432,220.42 each. Not a Closing Disclosure.