Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$15,368Cash toward the purchase price.
Closing costs + prepaids$9,226Not just lender fees.
Before credits & paid funds$24,594The complete starting cash picture.
Estimated remaining funds due at closing
$24,594No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$15,367.92
Your down payment$15,367.92
Closing costs + prepaids$9,226.18
Total buyer cash needed$24,594.10
Remaining funds due$24,594.10
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%)$1,980.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$913.16
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$399.00
Prepaid interest, first (27 days)$716.02
Fees + prepaids$9,226.18
Your down payment is the seller’s equity. You take over the $182,632 balance, so the rest of the $198,000 price is paid at closing. A second mortgage can cover part of it. $24,594.10 is due at closing. Uses and sources reconcile at $207,226.18 each. Not a Closing Disclosure.