Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$114,121Cash toward the purchase price.
Closing costs + prepaids$8,334Not just lender fees.
Before credits & paid funds$122,454The complete starting cash picture.
Estimated remaining funds due at closing
$122,454No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$114,120.79
Your down payment$114,120.79
Closing costs + prepaids$8,333.68
Total buyer cash needed$122,454.46
Remaining funds due$122,454.46
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%)$2,239.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$549.39
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$124.00
Prepaid interest, first (24 days)$202.30
Fees + prepaids$8,333.68
Your down payment is the seller’s equity. You take over the $109,878 balance, so the rest of the $223,999 price is paid at closing. A second mortgage can cover part of it. $122,454.46 is due at closing. Uses and sources reconcile at $232,332.68 each. Not a Closing Disclosure.