Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$248,266Cash toward the purchase price.
Closing costs + prepaids$23,448Not just lender fees.
Before credits & paid funds$271,714The complete starting cash picture.
Estimated remaining funds due at closing
$271,714No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$248,266.27
Your down payment$248,266.27
Closing costs + prepaids$23,447.60
Total buyer cash needed$271,713.87
Remaining funds due$271,713.87
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%)$9,590.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,553.67
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,397.50
Prepaid interest, first (29 days)$1,688.43
Fees + prepaids$23,447.60
Your down payment is the seller’s equity. You take over the $710,734 balance, so the rest of the $959,000 price is paid at closing. A second mortgage can cover part of it. $271,713.87 is due at closing. Uses and sources reconcile at $982,447.60 each. Not a Closing Disclosure.