Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$21,485Cash toward the purchase price.
Closing costs + prepaids$12,017Not just lender fees.
Before credits & paid funds$33,502The complete starting cash picture.
Estimated remaining funds due at closing
$33,502No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,484.80
Your down payment$21,484.80
Closing costs + prepaids$12,017.48
Total buyer cash needed$33,502.28
Remaining funds due$33,502.28
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%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,517.58
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$628.75
Prepaid interest, first (26 days)$1,403.15
Fees + prepaids$12,017.48
Your down payment is the seller’s equity. You take over the $303,515 balance, so the rest of the $325,000 price is paid at closing. A second mortgage can cover part of it. $33,502.28 is due at closing. Uses and sources reconcile at $337,017.48 each. Not a Closing Disclosure.