Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$42,183Cash toward the purchase price.
Closing costs + prepaids$11,136Not just lender fees.
Before credits & paid funds$53,319The complete starting cash picture.
Estimated remaining funds due at closing
$53,319No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$42,182.60
Your down payment$42,182.60
Closing costs + prepaids$11,136.12
Total buyer cash needed$53,318.71
Remaining funds due$53,318.71
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%)$2,899.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,238.59
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$504.75
Prepaid interest, first (26 days)$1,275.78
Fees + prepaids$11,136.12
Your down payment is the seller’s equity. You take over the $247,717 balance, so the rest of the $289,900 price is paid at closing. A second mortgage can cover part of it. $53,318.71 is due at closing. Uses and sources reconcile at $301,036.12 each. Not a Closing Disclosure.