Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$145,422Cash toward the purchase price.
Closing costs + prepaids$10,510Not just lender fees.
Before credits & paid funds$155,932The complete starting cash picture.
Estimated remaining funds due at closing
$155,932No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$145,422.17
Your down payment$145,422.17
Closing costs + prepaids$10,510.22
Total buyer cash needed$155,932.39
Remaining funds due$155,932.39
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%)$3,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$972.89
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$408.00
Initial HOA (3 months)$369.00
Prepaid interest, first (10 days)$142.34
Fees + prepaids$10,510.22
Your down payment is the seller’s equity. You take over the $194,578 balance, so the rest of the $340,000 price is paid at closing. A second mortgage can cover part of it. $155,932.39 is due at closing. Uses and sources reconcile at $350,510.22 each. Not a Closing Disclosure.