Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$217,779Cash toward the purchase price.
Closing costs + prepaids$10,979Not just lender fees.
Before credits & paid funds$228,758The complete starting cash picture.
Estimated remaining funds due at closing
$228,758No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$217,779.04
Your down payment$217,779.04
Closing costs + prepaids$10,979.01
Total buyer cash needed$228,758.05
Remaining funds due$228,758.05
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%)$4,200.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,011.10
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$241.75
Prepaid interest, first (18 days)$308.15
Fees + prepaids$10,979.01
Your down payment is the seller’s equity. You take over the $202,221 balance, so the rest of the $420,000 price is paid at closing. A second mortgage can cover part of it. $228,758.05 is due at closing. Uses and sources reconcile at $430,979.01 each. Not a Closing Disclosure.