Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$163,062Cash toward the purchase price.
Closing costs + prepaids$12,831Not just lender fees.
Before credits & paid funds$175,893The complete starting cash picture.
Estimated remaining funds due at closing
$175,893No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$163,061.69
Your down payment$163,061.69
Closing costs + prepaids$12,830.85
Total buyer cash needed$175,892.54
Remaining funds due$175,892.54
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%)$3,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,159.69
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,766.50
Initial HOA (3 months)$210.00
Prepaid interest, first (28 days)$526.66
Fees + prepaids$12,830.85
Your down payment is the seller’s equity. You take over the $231,938 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $175,892.54 is due at closing. Uses and sources reconcile at $407,830.85 each. Not a Closing Disclosure.