Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$272,128Cash toward the purchase price.
Closing costs + prepaids$9,692Not just lender fees.
Before credits & paid funds$281,819The complete starting cash picture.
Estimated remaining funds due at closing
$281,819No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$272,127.55
Your down payment$272,127.55
Closing costs + prepaids$9,691.69
Total buyer cash needed$281,819.24
Remaining funds due$281,819.24
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%)$3,550.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$414.36
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$426.00
Prepaid interest, first (10 days)$83.33
Fees + prepaids$9,691.69
Your down payment is the seller’s equity. You take over the $82,872 balance, so the rest of the $355,000 price is paid at closing. A second mortgage can cover part of it. $281,819.24 is due at closing. Uses and sources reconcile at $364,691.69 each. Not a Closing Disclosure.