Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$126,914Cash toward the purchase price.
Closing costs + prepaids$11,811Not just lender fees.
Before credits & paid funds$138,725The complete starting cash picture.
Estimated remaining funds due at closing
$138,725No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$126,913.60
Your down payment$126,913.60
Closing costs + prepaids$11,811.01
Total buyer cash needed$138,724.61
Remaining funds due$138,724.61
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%)$3,999.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,365.43
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$480.00
Initial HOA (3 months)$375.00
Prepaid interest, first (10 days)$372.59
Fees + prepaids$11,811.01
Your down payment is the seller’s equity. You take over the $273,085 balance, so the rest of the $399,999 price is paid at closing. A second mortgage can cover part of it. $138,724.61 is due at closing. Uses and sources reconcile at $411,810.01 each. Not a Closing Disclosure.