Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$111,312Cash toward the purchase price.
Closing costs + prepaids$11,250Not just lender fees.
Before credits & paid funds$122,561The complete starting cash picture.
Estimated remaining funds due at closing
$122,561No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$111,311.94
Your down payment$111,311.94
Closing costs + prepaids$11,249.56
Total buyer cash needed$122,561.50
Remaining funds due$122,561.50
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%)$3,739.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,312.94
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$367.25
Prepaid interest, first (28 days)$612.37
Fees + prepaids$11,249.56
Your down payment is the seller’s equity. You take over the $262,588 balance, so the rest of the $373,900 price is paid at closing. A second mortgage can cover part of it. $122,561.50 is due at closing. Uses and sources reconcile at $385,149.56 each. Not a Closing Disclosure.