Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$236,510Cash toward the purchase price.
Closing costs + prepaids$11,347Not just lender fees.
Before credits & paid funds$247,857The complete starting cash picture.
Estimated remaining funds due at closing
$247,857No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$236,509.71
Your down payment$236,509.71
Closing costs + prepaids$11,347.40
Total buyer cash needed$247,857.10
Remaining funds due$247,857.10
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%)$4,350.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$992.45
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$522.00
Prepaid interest, first (12 days)$264.94
Fees + prepaids$11,347.40
Your down payment is the seller’s equity. You take over the $198,490 balance, so the rest of the $435,000 price is paid at closing. A second mortgage can cover part of it. $247,857.10 is due at closing. Uses and sources reconcile at $446,347.40 each. Not a Closing Disclosure.