Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$71,577Cash toward the purchase price.
Closing costs + prepaids$8,708Not just lender fees.
Before credits & paid funds$80,285The complete starting cash picture.
Estimated remaining funds due at closing
$80,285No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$71,576.96
Your down payment$71,576.96
Closing costs + prepaids$8,708.49
Total buyer cash needed$80,285.46
Remaining funds due$80,285.46
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%)$2,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$642.12
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$299.50
Prepaid interest, first (24 days)$548.88
Fees + prepaids$8,708.49
Your down payment is the seller’s equity. You take over the $128,423 balance, so the rest of the $200,000 price is paid at closing. A second mortgage can cover part of it. $80,285.46 is due at closing. Uses and sources reconcile at $208,708.49 each. Not a Closing Disclosure.