Follow the dollars · Assumption only
A complete cash picture for Dec 17, 2026
Your down payment$36,507Cash toward the purchase price.
Closing costs + prepaids$11,162Not just lender fees.
Before credits & paid funds$47,669The complete starting cash picture.
Estimated remaining funds due at closing
$47,669No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$36,506.75
Your down payment$36,506.75
Closing costs + prepaids$11,162.39
Total buyer cash needed$47,669.14
Remaining funds due$47,669.14
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%)$1,392.47
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$606.50
Prepaid interest, first (15 days)$795.42
Fees + prepaids$11,162.39
Your down payment is the seller’s equity. You take over the $278,493 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $47,669.14 is due at closing. Uses and sources reconcile at $326,162.39 each. Not a Closing Disclosure.