Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$68,753Cash toward the purchase price.
Closing costs + prepaids$11,054Not just lender fees.
Before credits & paid funds$79,807The complete starting cash picture.
Estimated remaining funds due at closing
$79,807No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$68,753.32
Your down payment$68,753.32
Closing costs + prepaids$11,053.98
Total buyer cash needed$79,807.29
Remaining funds due$79,807.29
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$3,350.00
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)$402.00
Initial HOA (3 months)$150.00
Prepaid interest, first (18 days)$926.98
Fees + prepaids$11,053.98
Your down payment is the seller’s equity. You take over the $266,247 balance, so the rest of the $335,000 price is paid at closing. A second mortgage can cover part of it. $79,807.29 is due at closing. Uses and sources reconcile at $346,053.98 each. Not a Closing Disclosure.