Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$154,806Cash toward the purchase price.
Closing costs + prepaids$12,658Not just lender fees.
Before credits & paid funds$167,464The complete starting cash picture.
Estimated remaining funds due at closing
$167,464No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$154,806.44
Your down payment$154,806.44
Closing costs + prepaids$12,657.83
Total buyer cash needed$167,464.28
Remaining funds due$167,464.28
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%)$3,850.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,150.97
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$877.75
Initial HOA (3 months)$1,110.00
Prepaid interest, first (23 days)$451.12
Fees + prepaids$12,657.83
Your down payment is the seller’s equity. You take over the $230,194 balance, so the rest of the $385,000 price is paid at closing. A second mortgage can cover part of it. $167,464.28 is due at closing. Uses and sources reconcile at $397,657.83 each. Not a Closing Disclosure.