Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$220,829Cash toward the purchase price.
Closing costs + prepaids$13,194Not just lender fees.
Before credits & paid funds$234,023The complete starting cash picture.
Estimated remaining funds due at closing
$234,023No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$220,828.98
Your down payment$220,828.98
Closing costs + prepaids$13,194.35
Total buyer cash needed$234,023.33
Remaining funds due$234,023.33
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%)$4,900.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,345.86
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,010.00
Prepaid interest, first (22 days)$470.50
Fees + prepaids$13,194.35
Your down payment is the seller’s equity. You take over the $269,171 balance, so the rest of the $490,000 price is paid at closing. A second mortgage can cover part of it. $234,023.33 is due at closing. Uses and sources reconcile at $503,194.35 each. Not a Closing Disclosure.