Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$215,123Cash toward the purchase price.
Closing costs + prepaids$9,906Not just lender fees.
Before credits & paid funds$225,029The complete starting cash picture.
Estimated remaining funds due at closing
$225,029No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$215,122.91
Your down payment$215,122.91
Closing costs + prepaids$9,905.60
Total buyer cash needed$225,028.51
Remaining funds due$225,028.51
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%)$2,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$249.39
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$509.50
Initial HOA (3 months)$1,035.00
Prepaid interest, first (29 days)$243.71
Fees + prepaids$9,905.60
Your down payment is the seller’s equity. You take over the $49,877 balance, so the rest of the $265,000 price is paid at closing. A second mortgage can cover part of it. $225,028.51 is due at closing. Uses and sources reconcile at $274,905.60 each. Not a Closing Disclosure.