Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$227,583Cash toward the purchase price.
Closing costs + prepaids$11,938Not just lender fees.
Before credits & paid funds$239,521The complete starting cash picture.
Estimated remaining funds due at closing
$239,521No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$227,583.12
Your down payment$227,583.12
Closing costs + prepaids$11,937.86
Total buyer cash needed$239,520.98
Remaining funds due$239,520.98
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%)$4,190.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$957.08
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$546.25
Initial HOA (3 months)$690.00
Prepaid interest, first (23 days)$336.53
Fees + prepaids$11,937.86
Your down payment is the seller’s equity. You take over the $191,417 balance, so the rest of the $419,000 price is paid at closing. A second mortgage can cover part of it. $239,520.98 is due at closing. Uses and sources reconcile at $430,937.86 each. Not a Closing Disclosure.