Follow the dollars · Assumption only
A complete cash picture for Dec 18, 2026
Your down payment$79,817Cash toward the purchase price.
Closing costs + prepaids$10,415Not just lender fees.
Before credits & paid funds$90,232The complete starting cash picture.
Estimated remaining funds due at closing
$90,232No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$79,816.96
Your down payment$79,816.96
Closing costs + prepaids$10,415.21
Total buyer cash needed$90,232.17
Remaining funds due$90,232.17
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%)$3,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,175.92
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$590.75
Prepaid interest, first (14 days)$280.54
Fees + prepaids$10,415.21
Your down payment is the seller’s equity. You take over the $235,183 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $90,232.17 is due at closing. Uses and sources reconcile at $325,415.21 each. Not a Closing Disclosure.