Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$41,853Cash toward the purchase price.
Closing costs + prepaids$10,649Not just lender fees.
Before credits & paid funds$52,502The complete starting cash picture.
Estimated remaining funds due at closing
$52,502No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$41,853.17
Your down payment$41,853.17
Closing costs + prepaids$10,649.15
Total buyer cash needed$52,502.32
Remaining funds due$52,502.32
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$3,280.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,430.73
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$393.50
Prepaid interest, first (10 days)$326.91
Fees + prepaids$10,649.15
Your down payment is the seller’s equity. You take over the $286,147 balance, so the rest of the $328,000 price is paid at closing. A second mortgage can cover part of it. $52,502.32 is due at closing. Uses and sources reconcile at $338,649.15 each. Not a Closing Disclosure.