I ran a quick calculation based on your parameters, and also assumed split transfer taxes of 1% each to buyer/seller, and have a rough figure of $25,662 (including the 25% down) needed at closing.
I can prepare an actual Good Faith Estimate if you would like. Please contact me to chat more.
Pennsylvania Equity Resources
Licensed by the Pennsylvania Department of Banking