Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$50,130Cash toward the purchase price.
Closing costs + prepaids$9,149Not just lender fees.
Before credits & paid funds$59,279The complete starting cash picture.
Estimated remaining funds due at closing
$59,279No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$50,129.92
Your down payment$50,129.92
Closing costs + prepaids$9,148.94
Total buyer cash needed$59,278.86
Remaining funds due$59,278.86
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%)$2,450.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$974.35
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$469.75
Prepaid interest, first (2 days)$36.84
Fees + prepaids$9,148.94
Your down payment is the seller’s equity. You take over the $194,870 balance, so the rest of the $245,000 price is paid at closing. A second mortgage can cover part of it. $59,278.86 is due at closing. Uses and sources reconcile at $254,148.94 each. Not a Closing Disclosure.