Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$68,072Cash toward the purchase price.
Closing costs + prepaids$10,570Not just lender fees.
Before credits & paid funds$78,642The complete starting cash picture.
Estimated remaining funds due at closing
$78,642No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$68,072.10
Your down payment$68,072.10
Closing costs + prepaids$10,569.72
Total buyer cash needed$78,641.81
Remaining funds due$78,641.81
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%)$3,299.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,309.63
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$204.75
Prepaid interest, first (26 days)$537.34
Fees + prepaids$10,569.72
Your down payment is the seller’s equity. You take over the $261,927 balance, so the rest of the $329,999 price is paid at closing. A second mortgage can cover part of it. $78,641.81 is due at closing. Uses and sources reconcile at $340,568.72 each. Not a Closing Disclosure.