Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$299,429Cash toward the purchase price.
Closing costs + prepaids$10,396Not just lender fees.
Before credits & paid funds$309,826The complete starting cash picture.
Estimated remaining funds due at closing
$309,826No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$299,429.23
Your down payment$299,429.23
Closing costs + prepaids$10,396.43
Total buyer cash needed$309,825.66
Remaining funds due$309,825.66
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%)$4,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$577.85
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$301.50
Initial HOA (3 months)$125.01
Prepaid interest, first (2 days)$24.06
Fees + prepaids$10,396.43
Your down payment is the seller’s equity. You take over the $115,571 balance, so the rest of the $415,000 price is paid at closing. A second mortgage can cover part of it. $309,825.66 is due at closing. Uses and sources reconcile at $425,396.43 each. Not a Closing Disclosure.