Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$163,751Cash toward the purchase price.
Closing costs + prepaids$8,736Not just lender fees.
Before credits & paid funds$172,488The complete starting cash picture.
Estimated remaining funds due at closing
$172,488No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$163,751.36
Your down payment$163,751.36
Closing costs + prepaids$8,736.29
Total buyer cash needed$172,487.65
Remaining funds due$172,487.65
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$2,225.00
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)$156.50
Prepaid interest, first (21 days)$129.79
Fees + prepaids$8,736.29
Your down payment is the seller’s equity. You take over the $58,749 balance, so the rest of the $222,500 price is paid at closing. A second mortgage can cover part of it. $172,487.65 is due at closing. Uses and sources reconcile at $231,236.29 each. Not a Closing Disclosure.