Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$33,274Cash toward the purchase price.
Closing costs + prepaids$11,660Not just lender fees.
Before credits & paid funds$44,934The complete starting cash picture.
Estimated remaining funds due at closing
$44,934No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,273.59
Your down payment$33,273.59
Closing costs + prepaids$11,660.49
Total buyer cash needed$44,934.08
Remaining funds due$44,934.08
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%)$3,390.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,528.63
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$406.75
Initial HOA (3 months)$540.00
Prepaid interest, first (10 days)$577.11
Fees + prepaids$11,660.49
Your down payment is the seller’s equity. You take over the $305,726 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $44,934.08 is due at closing. Uses and sources reconcile at $350,660.49 each. Not a Closing Disclosure.