Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$126,792Cash toward the purchase price.
Closing costs + prepaids$10,933Not just lender fees.
Before credits & paid funds$137,725The complete starting cash picture.
Estimated remaining funds due at closing
$137,725No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$126,791.73
Your down payment$126,791.73
Closing costs + prepaids$10,933.00
Total buyer cash needed$137,724.73
Remaining funds due$137,724.73
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%)$3,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,116.04
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$421.25
Initial HOA (3 months)$375.00
Prepaid interest, first (18 days)$302.71
Fees + prepaids$10,933.00
Your down payment is the seller’s equity. You take over the $223,208 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $137,724.73 is due at closing. Uses and sources reconcile at $360,933.00 each. Not a Closing Disclosure.