Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$132,523Cash toward the purchase price.
Closing costs + prepaids$10,943Not just lender fees.
Before credits & paid funds$143,466The complete starting cash picture.
Estimated remaining funds due at closing
$143,466No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$132,523.17
Your down payment$132,523.17
Closing costs + prepaids$10,942.57
Total buyer cash needed$143,465.74
Remaining funds due$143,465.74
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%)$3,490.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,082.38
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$399.25
Initial HOA (3 months)$315.00
Prepaid interest, first (26 days)$437.94
Fees + prepaids$10,942.57
Your down payment is the seller’s equity. You take over the $216,477 balance, so the rest of the $349,000 price is paid at closing. A second mortgage can cover part of it. $143,465.74 is due at closing. Uses and sources reconcile at $359,942.57 each. Not a Closing Disclosure.