Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$25,361Cash toward the purchase price.
Closing costs + prepaids$11,298Not just lender fees.
Before credits & paid funds$36,660The complete starting cash picture.
Estimated remaining funds due at closing
$36,660No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,361.48
Your down payment$25,361.48
Closing costs + prepaids$11,298.17
Total buyer cash needed$36,659.65
Remaining funds due$36,659.65
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%)$3,300.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,523.19
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$516.25
Prepaid interest, first (25 days)$740.73
Fees + prepaids$11,298.17
Your down payment is the seller’s equity. You take over the $304,639 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $36,659.65 is due at closing. Uses and sources reconcile at $341,298.17 each. Not a Closing Disclosure.