Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$25,465Cash toward the purchase price.
Closing costs + prepaids$11,315Not just lender fees.
Before credits & paid funds$36,780The complete starting cash picture.
Estimated remaining funds due at closing
$36,780No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,464.77
Your down payment$25,464.77
Closing costs + prepaids$11,315.46
Total buyer cash needed$36,780.23
Remaining funds due$36,780.23
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%)$3,080.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,412.68
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$561.75
Initial HOA (3 months)$90.00
Prepaid interest, first (24 days)$953.03
Fees + prepaids$11,315.46
Your down payment is the seller’s equity. You take over the $282,535 balance, so the rest of the $308,000 price is paid at closing. A second mortgage can cover part of it. $36,780.23 is due at closing. Uses and sources reconcile at $319,315.46 each. Not a Closing Disclosure.