Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$39,505Cash toward the purchase price.
Closing costs + prepaids$12,124Not just lender fees.
Before credits & paid funds$51,629The complete starting cash picture.
Estimated remaining funds due at closing
$51,629No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$39,504.78
Your down payment$39,504.78
Closing costs + prepaids$12,124.11
Total buyer cash needed$51,628.89
Remaining funds due$51,628.89
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%)$3,550.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,577.48
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$159.50
Prepaid interest, first (28 days)$1,619.14
Fees + prepaids$12,124.11
Your down payment is the seller’s equity. You take over the $315,495 balance, so the rest of the $355,000 price is paid at closing. A second mortgage can cover part of it. $51,628.89 is due at closing. Uses and sources reconcile at $367,124.11 each. Not a Closing Disclosure.