Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$144,997Cash toward the purchase price.
Closing costs + prepaids$10,769Not just lender fees.
Before credits & paid funds$155,766The complete starting cash picture.
Estimated remaining funds due at closing
$155,766No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$144,997.26
Your down payment$144,997.26
Closing costs + prepaids$10,769.03
Total buyer cash needed$155,766.29
Remaining funds due$155,766.29
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%)$3,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,075.01
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$387.75
Prepaid interest, first (27 days)$488.26
Fees + prepaids$10,769.03
Your down payment is the seller’s equity. You take over the $215,003 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $155,766.29 is due at closing. Uses and sources reconcile at $370,769.03 each. Not a Closing Disclosure.