Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$79,093Cash toward the purchase price.
Closing costs + prepaids$14,476Not just lender fees.
Before credits & paid funds$93,569The complete starting cash picture.
Estimated remaining funds due at closing
$93,569No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$79,093.04
Your down payment$79,093.04
Closing costs + prepaids$14,475.61
Total buyer cash needed$93,568.66
Remaining funds due$93,568.66
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$5,750.00
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)$436.00
Prepaid interest, first (21 days)$1,814.61
Fees + prepaids$14,475.61
Your down payment is the seller’s equity. You take over the $495,907 balance, so the rest of the $575,000 price is paid at closing. A second mortgage can cover part of it. $93,568.66 is due at closing. Uses and sources reconcile at $589,475.61 each. Not a Closing Disclosure.