Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$91,667Cash toward the purchase price.
Closing costs + prepaids$9,220Not just lender fees.
Before credits & paid funds$100,887The complete starting cash picture.
Estimated remaining funds due at closing
$100,887No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$91,666.98
Your down payment$91,666.98
Closing costs + prepaids$9,219.57
Total buyer cash needed$100,886.54
Remaining funds due$100,886.54
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%)$2,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$841.67
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$195.75
Prepaid interest, first (21 days)$364.15
Fees + prepaids$9,219.57
Your down payment is the seller’s equity. You take over the $168,333 balance, so the rest of the $260,000 price is paid at closing. A second mortgage can cover part of it. $100,886.54 is due at closing. Uses and sources reconcile at $269,219.57 each. Not a Closing Disclosure.