Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$22,409Cash toward the purchase price.
Closing costs + prepaids$12,020Not just lender fees.
Before credits & paid funds$34,429The complete starting cash picture.
Estimated remaining funds due at closing
$34,429No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$22,409.39
Your down payment$22,409.39
Closing costs + prepaids$12,019.76
Total buyer cash needed$34,429.14
Remaining funds due$34,429.14
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%)$3,580.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,677.95
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$160.25
Prepaid interest, first (24 days)$1,383.55
Fees + prepaids$12,019.76
Your down payment is the seller’s equity. You take over the $335,591 balance, so the rest of the $358,000 price is paid at closing. A second mortgage can cover part of it. $34,429.14 is due at closing. Uses and sources reconcile at $370,019.76 each. Not a Closing Disclosure.