Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$166,790Cash toward the purchase price.
Closing costs + prepaids$8,272Not just lender fees.
Before credits & paid funds$175,062The complete starting cash picture.
Estimated remaining funds due at closing
$175,062No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$166,789.74
Your down payment$166,789.74
Closing costs + prepaids$8,271.77
Total buyer cash needed$175,061.50
Remaining funds due$175,061.50
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%)$2,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$241.05
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$537.50
Prepaid interest, first (24 days)$125.21
Fees + prepaids$8,271.77
Your down payment is the seller’s equity. You take over the $48,210 balance, so the rest of the $215,000 price is paid at closing. A second mortgage can cover part of it. $175,061.50 is due at closing. Uses and sources reconcile at $223,271.77 each. Not a Closing Disclosure.