Follow the dollars · Assumption only
A complete cash picture for Dec 19, 2026
Your down payment$122,479Cash toward the purchase price.
Closing costs + prepaids$10,120Not just lender fees.
Before credits & paid funds$132,599The complete starting cash picture.
Estimated remaining funds due at closing
$132,599No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$122,478.75
Your down payment$122,478.75
Closing costs + prepaids$10,119.84
Total buyer cash needed$132,598.59
Remaining funds due$132,598.59
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%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,012.61
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$406.25
Prepaid interest, first (13 days)$232.98
Fees + prepaids$10,119.84
Your down payment is the seller’s equity. You take over the $202,521 balance, so the rest of the $325,000 price is paid at closing. A second mortgage can cover part of it. $132,598.59 is due at closing. Uses and sources reconcile at $335,119.84 each. Not a Closing Disclosure.