Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$156,200Cash toward the purchase price.
Closing costs + prepaids$11,617Not just lender fees.
Before credits & paid funds$167,817The complete starting cash picture.
Estimated remaining funds due at closing
$167,817No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$156,199.82
Your down payment$156,199.82
Closing costs + prepaids$11,617.14
Total buyer cash needed$167,816.96
Remaining funds due$167,816.96
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%)$3,940.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,189.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$472.75
Initial HOA (3 months)$585.00
Prepaid interest, first (10 days)$212.39
Fees + prepaids$11,617.14
Your down payment is the seller’s equity. You take over the $237,800 balance, so the rest of the $394,000 price is paid at closing. A second mortgage can cover part of it. $167,816.96 is due at closing. Uses and sources reconcile at $405,617.14 each. Not a Closing Disclosure.