Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$34,421Cash toward the purchase price.
Closing costs + prepaids$12,677Not just lender fees.
Before credits & paid funds$47,098The complete starting cash picture.
Estimated remaining funds due at closing
$47,098No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$34,421.11
Your down payment$34,421.11
Closing costs + prepaids$12,676.70
Total buyer cash needed$47,097.81
Remaining funds due$47,097.81
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%)$3,695.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,675.39
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$651.75
Initial HOA (3 months)$81.00
Prepaid interest, first (23 days)$1,355.55
Fees + prepaids$12,676.70
Your down payment is the seller’s equity. You take over the $335,079 balance, so the rest of the $369,500 price is paid at closing. A second mortgage can cover part of it. $47,097.81 is due at closing. Uses and sources reconcile at $382,176.70 each. Not a Closing Disclosure.