Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$172,010Cash toward the purchase price.
Closing costs + prepaids$12,087Not just lender fees.
Before credits & paid funds$184,097The complete starting cash picture.
Estimated remaining funds due at closing
$184,097No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$172,010.11
Your down payment$172,010.11
Closing costs + prepaids$12,086.98
Total buyer cash needed$184,097.09
Remaining funds due$184,097.09
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%)$4,350.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,314.95
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$522.00
Initial HOA (3 months)$315.00
Prepaid interest, first (18 days)$367.03
Fees + prepaids$12,086.98
Your down payment is the seller’s equity. You take over the $262,990 balance, so the rest of the $435,000 price is paid at closing. A second mortgage can cover part of it. $184,097.09 is due at closing. Uses and sources reconcile at $447,086.98 each. Not a Closing Disclosure.