Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$28,226Cash toward the purchase price.
Closing costs + prepaids$13,623Not just lender fees.
Before credits & paid funds$41,850The complete starting cash picture.
Estimated remaining funds due at closing
$41,850No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$28,226.43
Your down payment$28,226.43
Closing costs + prepaids$13,623.44
Total buyer cash needed$41,849.87
Remaining funds due$41,849.87
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%)$3,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,858.37
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$999.75
Initial HOA (3 months)$60.00
Prepaid interest, first (28 days)$1,488.32
Fees + prepaids$13,623.44
Your down payment is the seller’s equity. You take over the $371,674 balance, so the rest of the $399,900 price is paid at closing. A second mortgage can cover part of it. $41,849.87 is due at closing. Uses and sources reconcile at $413,523.44 each. Not a Closing Disclosure.