Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$186,013Cash toward the purchase price.
Closing costs + prepaids$10,094Not just lender fees.
Before credits & paid funds$196,107The complete starting cash picture.
Estimated remaining funds due at closing
$196,107No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$186,013.46
Your down payment$186,013.46
Closing costs + prepaids$10,093.97
Total buyer cash needed$196,107.43
Remaining funds due$196,107.43
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%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$694.93
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$491.00
Prepaid interest, first (27 days)$440.04
Fees + prepaids$10,093.97
Your down payment is the seller’s equity. You take over the $138,987 balance, so the rest of the $325,000 price is paid at closing. A second mortgage can cover part of it. $196,107.43 is due at closing. Uses and sources reconcile at $335,093.97 each. Not a Closing Disclosure.