Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$59,883Cash toward the purchase price.
Closing costs + prepaids$11,651Not just lender fees.
Before credits & paid funds$71,534The complete starting cash picture.
Estimated remaining funds due at closing
$71,534No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$59,883.20
Your down payment$59,883.20
Closing costs + prepaids$11,650.94
Total buyer cash needed$71,534.15
Remaining funds due$71,534.15
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%)$3,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,525.58
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$438.00
Initial HOA (3 months)$276.00
Prepaid interest, first (10 days)$543.36
Fees + prepaids$11,650.94
Your down payment is the seller’s equity. You take over the $305,117 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $71,534.15 is due at closing. Uses and sources reconcile at $376,650.94 each. Not a Closing Disclosure.