Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$113,353Cash toward the purchase price.
Closing costs + prepaids$10,087Not just lender fees.
Before credits & paid funds$123,440The complete starting cash picture.
Estimated remaining funds due at closing
$123,440No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$113,352.93
Your down payment$113,352.93
Closing costs + prepaids$10,087.08
Total buyer cash needed$123,440.01
Remaining funds due$123,440.01
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%)$2,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$932.74
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$522.75
Prepaid interest, first (26 days)$414.59
Fees + prepaids$10,087.08
Your down payment is the seller’s equity. You take over the $186,547 balance, so the rest of the $299,900 price is paid at closing. A second mortgage can cover part of it. $123,440.01 is due at closing. Uses and sources reconcile at $309,987.08 each. Not a Closing Disclosure.