Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$73,961Cash toward the purchase price.
Closing costs + prepaids$12,799Not just lender fees.
Before credits & paid funds$86,760The complete starting cash picture.
Estimated remaining funds due at closing
$86,760No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$73,961.39
Your down payment$73,961.39
Closing costs + prepaids$12,798.69
Total buyer cash needed$86,760.07
Remaining funds due$86,760.07
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%)$1,605.19
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$479.25
Initial HOA (3 months)$459.99
Prepaid interest, first (19 days)$1,086.25
Fees + prepaids$12,798.69
Your down payment is the seller’s equity. You take over the $321,039 balance, so the rest of the $395,000 price is paid at closing. A second mortgage can cover part of it. $86,760.07 is due at closing. Uses and sources reconcile at $407,798.69 each. Not a Closing Disclosure.