Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$129,284Cash toward the purchase price.
Closing costs + prepaids$9,276Not just lender fees.
Before credits & paid funds$138,560The complete starting cash picture.
Estimated remaining funds due at closing
$138,560No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$129,284.27
Your down payment$129,284.27
Closing costs + prepaids$9,275.53
Total buyer cash needed$138,559.79
Remaining funds due$138,559.79
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%)$2,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$653.58
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$367.75
Prepaid interest, first (28 days)$436.20
Fees + prepaids$9,275.53
Your down payment is the seller’s equity. You take over the $130,716 balance, so the rest of the $260,000 price is paid at closing. A second mortgage can cover part of it. $138,559.79 is due at closing. Uses and sources reconcile at $269,275.53 each. Not a Closing Disclosure.