Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$78,301Cash toward the purchase price.
Closing costs + prepaids$11,782Not just lender fees.
Before credits & paid funds$90,083The complete starting cash picture.
Estimated remaining funds due at closing
$90,083No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$78,301.34
Your down payment$78,301.34
Closing costs + prepaids$11,781.80
Total buyer cash needed$90,083.14
Remaining funds due$90,083.14
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%)$4,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,608.49
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$393.00
Prepaid interest, first (22 days)$562.31
Fees + prepaids$11,781.80
Your down payment is the seller’s equity. You take over the $321,699 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $90,083.14 is due at closing. Uses and sources reconcile at $411,781.80 each. Not a Closing Disclosure.