Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$71,398Cash toward the purchase price.
Closing costs + prepaids$11,161Not just lender fees.
Before credits & paid funds$82,558The complete starting cash picture.
Estimated remaining funds due at closing
$82,558No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$71,397.51
Your down payment$71,397.51
Closing costs + prepaids$11,160.95
Total buyer cash needed$82,558.46
Remaining funds due$82,558.46
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%)$3,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,393.01
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$149.25
Prepaid interest, first (25 days)$900.69
Fees + prepaids$11,160.95
Your down payment is the seller’s equity. You take over the $278,602 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $82,558.46 is due at closing. Uses and sources reconcile at $361,160.95 each. Not a Closing Disclosure.