Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$88,254Cash toward the purchase price.
Closing costs + prepaids$11,536Not just lender fees.
Before credits & paid funds$99,790The complete starting cash picture.
Estimated remaining funds due at closing
$99,790No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$88,253.74
Your down payment$88,253.74
Closing costs + prepaids$11,536.36
Total buyer cash needed$99,790.10
Remaining funds due$99,790.10
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%)$3,690.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,403.73
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$442.75
Initial HOA (3 months)$255.00
Prepaid interest, first (10 days)$526.88
Fees + prepaids$11,536.36
Your down payment is the seller’s equity. You take over the $280,746 balance, so the rest of the $369,000 price is paid at closing. A second mortgage can cover part of it. $99,790.10 is due at closing. Uses and sources reconcile at $380,536.36 each. Not a Closing Disclosure.