Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$187,397Cash toward the purchase price.
Closing costs + prepaids$10,594Not just lender fees.
Before credits & paid funds$197,991The complete starting cash picture.
Estimated remaining funds due at closing
$197,991No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$187,397.11
Your down payment$187,397.11
Closing costs + prepaids$10,593.54
Total buyer cash needed$197,990.64
Remaining funds due$197,990.64
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%)$3,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$813.01
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$583.00
Prepaid interest, first (26 days)$479.52
Fees + prepaids$10,593.54
Your down payment is the seller’s equity. You take over the $162,603 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $197,990.64 is due at closing. Uses and sources reconcile at $360,593.54 each. Not a Closing Disclosure.