Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$82,739Cash toward the purchase price.
Closing costs + prepaids$11,405Not just lender fees.
Before credits & paid funds$94,144The complete starting cash picture.
Estimated remaining funds due at closing
$94,144No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$82,738.96
Your down payment$82,738.96
Closing costs + prepaids$11,404.55
Total buyer cash needed$94,143.51
Remaining funds due$94,143.51
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%)$3,450.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,311.31
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$862.50
Prepaid interest, first (22 days)$562.75
Fees + prepaids$11,404.55
Your down payment is the seller’s equity. You take over the $262,261 balance, so the rest of the $345,000 price is paid at closing. A second mortgage can cover part of it. $94,143.51 is due at closing. Uses and sources reconcile at $356,404.55 each. Not a Closing Disclosure.