Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$145,181Cash toward the purchase price.
Closing costs + prepaids$11,731Not just lender fees.
Before credits & paid funds$156,912The complete starting cash picture.
Estimated remaining funds due at closing
$156,912No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$145,181.18
Your down payment$145,181.18
Closing costs + prepaids$11,730.74
Total buyer cash needed$156,911.92
Remaining funds due$156,911.92
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%)$4,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,324.09
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$310.50
Initial HOA (3 months)$216.00
Prepaid interest, first (26 days)$562.14
Fees + prepaids$11,730.74
Your down payment is the seller’s equity. You take over the $264,819 balance, so the rest of the $410,000 price is paid at closing. A second mortgage can cover part of it. $156,911.92 is due at closing. Uses and sources reconcile at $421,730.74 each. Not a Closing Disclosure.