Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$117,578Cash toward the purchase price.
Closing costs + prepaids$10,601Not just lender fees.
Before credits & paid funds$128,178The complete starting cash picture.
Estimated remaining funds due at closing
$128,178No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$117,577.90
Your down payment$117,577.90
Closing costs + prepaids$10,600.59
Total buyer cash needed$128,178.49
Remaining funds due$128,178.49
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%)$3,399.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,111.61
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$411.50
Prepaid interest, first (27 days)$460.48
Fees + prepaids$10,600.59
Your down payment is the seller’s equity. You take over the $222,322 balance, so the rest of the $339,900 price is paid at closing. A second mortgage can cover part of it. $128,178.49 is due at closing. Uses and sources reconcile at $350,500.59 each. Not a Closing Disclosure.