Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$135,003Cash toward the purchase price.
Closing costs + prepaids$11,851Not just lender fees.
Before credits & paid funds$146,853The complete starting cash picture.
Estimated remaining funds due at closing
$146,853No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$135,002.59
Your down payment$135,002.59
Closing costs + prepaids$11,850.77
Total buyer cash needed$146,853.36
Remaining funds due$146,853.36
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%)$3,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,299.99
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$465.00
Initial HOA (3 months)$294.00
Prepaid interest, first (21 days)$623.78
Fees + prepaids$11,850.77
Your down payment is the seller’s equity. You take over the $259,997 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $146,853.36 is due at closing. Uses and sources reconcile at $406,850.77 each. Not a Closing Disclosure.