Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$222,570Cash toward the purchase price.
Closing costs + prepaids$11,750Not just lender fees.
Before credits & paid funds$234,320The complete starting cash picture.
Estimated remaining funds due at closing
$234,320No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$222,569.63
Your down payment$222,569.63
Closing costs + prepaids$11,749.90
Total buyer cash needed$234,319.54
Remaining funds due$234,319.54
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%)$4,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$962.15
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$966.25
Prepaid interest, first (22 days)$453.50
Fees + prepaids$11,749.90
Your down payment is the seller’s equity. You take over the $192,430 balance, so the rest of the $415,000 price is paid at closing. A second mortgage can cover part of it. $234,319.54 is due at closing. Uses and sources reconcile at $426,749.90 each. Not a Closing Disclosure.