Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$25,022Cash toward the purchase price.
Closing costs + prepaids$9,815Not just lender fees.
Before credits & paid funds$34,837The complete starting cash picture.
Estimated remaining funds due at closing
$34,837No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,022.05
Your down payment$25,022.05
Closing costs + prepaids$9,814.60
Total buyer cash needed$34,836.65
Remaining funds due$34,836.65
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%)$2,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$874.89
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$102.00
Initial HOA (3 months)$915.00
Prepaid interest, first (21 days)$704.71
Fees + prepaids$9,814.60
Your down payment is the seller’s equity. You take over the $174,978 balance, so the rest of the $200,000 price is paid at closing. A second mortgage can cover part of it. $34,836.65 is due at closing. Uses and sources reconcile at $209,814.60 each. Not a Closing Disclosure.