Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$174,908Cash toward the purchase price.
Closing costs + prepaids$10,375Not just lender fees.
Before credits & paid funds$185,284The complete starting cash picture.
Estimated remaining funds due at closing
$185,284No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$174,908.49
Your down payment$174,908.49
Closing costs + prepaids$10,375.33
Total buyer cash needed$185,283.82
Remaining funds due$185,283.82
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%)$3,175.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$712.96
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$695.00
Initial HOA (3 months)$222.00
Prepaid interest, first (22 days)$352.38
Fees + prepaids$10,375.33
Your down payment is the seller’s equity. You take over the $142,592 balance, so the rest of the $317,500 price is paid at closing. A second mortgage can cover part of it. $185,283.82 is due at closing. Uses and sources reconcile at $327,875.33 each. Not a Closing Disclosure.