Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$36,585Cash toward the purchase price.
Closing costs + prepaids$11,355Not just lender fees.
Before credits & paid funds$47,939The complete starting cash picture.
Estimated remaining funds due at closing
$47,939No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$36,584.54
Your down payment$36,584.54
Closing costs + prepaids$11,354.72
Total buyer cash needed$47,939.25
Remaining funds due$47,939.25
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%)$3,050.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,342.08
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$500.00
Prepaid interest, first (25 days)$1,244.64
Fees + prepaids$11,354.72
Your down payment is the seller’s equity. You take over the $268,415 balance, so the rest of the $305,000 price is paid at closing. A second mortgage can cover part of it. $47,939.25 is due at closing. Uses and sources reconcile at $316,354.72 each. Not a Closing Disclosure.