Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$77,028Cash toward the purchase price.
Closing costs + prepaids$11,642Not just lender fees.
Before credits & paid funds$88,670The complete starting cash picture.
Estimated remaining funds due at closing
$88,670No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$77,028.06
Your down payment$77,028.06
Closing costs + prepaids$11,642.40
Total buyer cash needed$88,670.46
Remaining funds due$88,670.46
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%)$3,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,609.86
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$478.75
Prepaid interest, first (10 days)$345.79
Fees + prepaids$11,642.40
Your down payment is the seller’s equity. You take over the $321,972 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $88,670.46 is due at closing. Uses and sources reconcile at $410,642.40 each. Not a Closing Disclosure.