Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$116,713Cash toward the purchase price.
Closing costs + prepaids$11,101Not just lender fees.
Before credits & paid funds$127,814The complete starting cash picture.
Estimated remaining funds due at closing
$127,814No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$116,712.92
Your down payment$116,712.92
Closing costs + prepaids$11,100.87
Total buyer cash needed$127,813.78
Remaining funds due$127,813.78
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%)$3,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,216.44
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$542.00
Prepaid interest, first (28 days)$524.43
Fees + prepaids$11,100.87
Your down payment is the seller’s equity. You take over the $243,287 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $127,813.78 is due at closing. Uses and sources reconcile at $371,100.87 each. Not a Closing Disclosure.