Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$107,718Cash toward the purchase price.
Closing costs + prepaids$8,904Not just lender fees.
Before credits & paid funds$116,622The complete starting cash picture.
Estimated remaining funds due at closing
$116,622No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$107,718.36
Your down payment$107,718.36
Closing costs + prepaids$8,903.71
Total buyer cash needed$116,622.07
Remaining funds due$116,622.07
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%)$2,299.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$610.91
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$574.75
Prepaid interest, first (22 days)$201.05
Fees + prepaids$8,903.71
Your down payment is the seller’s equity. You take over the $122,182 balance, so the rest of the $229,900 price is paid at closing. A second mortgage can cover part of it. $116,622.07 is due at closing. Uses and sources reconcile at $238,803.71 each. Not a Closing Disclosure.