Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$144,775Cash toward the purchase price.
Closing costs + prepaids$10,517Not just lender fees.
Before credits & paid funds$155,291The complete starting cash picture.
Estimated remaining funds due at closing
$155,291No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$144,774.79
Your down payment$144,774.79
Closing costs + prepaids$10,516.53
Total buyer cash needed$155,291.32
Remaining funds due$155,291.32
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%)$3,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,025.63
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$328.25
Prepaid interest, first (26 days)$445.66
Fees + prepaids$10,516.53
Your down payment is the seller’s equity. You take over the $205,125 balance, so the rest of the $349,900 price is paid at closing. A second mortgage can cover part of it. $155,291.32 is due at closing. Uses and sources reconcile at $360,416.53 each. Not a Closing Disclosure.