Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$32,799Cash toward the purchase price.
Closing costs + prepaids$10,765Not just lender fees.
Before credits & paid funds$43,563The complete starting cash picture.
Estimated remaining funds due at closing
$43,563No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$32,798.66
Your down payment$32,798.66
Closing costs + prepaids$10,764.78
Total buyer cash needed$43,563.44
Remaining funds due$43,563.44
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%)$2,700.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,186.01
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,178.25
Prepaid interest, first (25 days)$482.53
Fees + prepaids$10,764.78
Your down payment is the seller’s equity. You take over the $237,201 balance, so the rest of the $270,000 price is paid at closing. A second mortgage can cover part of it. $43,563.44 is due at closing. Uses and sources reconcile at $280,764.78 each. Not a Closing Disclosure.