Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$205,652Cash toward the purchase price.
Closing costs + prepaids$11,889Not just lender fees.
Before credits & paid funds$217,541The complete starting cash picture.
Estimated remaining funds due at closing
$217,541No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$205,651.63
Your down payment$205,651.63
Closing costs + prepaids$11,889.06
Total buyer cash needed$217,540.70
Remaining funds due$217,540.70
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%)$1,046.74
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,037.50
Prepaid interest, first (28 days)$436.82
Fees + prepaids$11,889.06
Your down payment is the seller’s equity. You take over the $209,348 balance, so the rest of the $415,000 price is paid at closing. A second mortgage can cover part of it. $217,540.70 is due at closing. Uses and sources reconcile at $426,889.06 each. Not a Closing Disclosure.