Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$39,773Cash toward the purchase price.
Closing costs + prepaids$8,741Not just lender fees.
Before credits & paid funds$48,513The complete starting cash picture.
Estimated remaining funds due at closing
$48,513No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$39,772.52
Your down payment$39,772.52
Closing costs + prepaids$8,740.78
Total buyer cash needed$48,513.29
Remaining funds due$48,513.29
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%)$2,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$851.14
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$525.00
Prepaid interest, first (2 days)$46.64
Fees + prepaids$8,740.78
Your down payment is the seller’s equity. You take over the $170,227 balance, so the rest of the $210,000 price is paid at closing. A second mortgage can cover part of it. $48,513.29 is due at closing. Uses and sources reconcile at $218,740.78 each. Not a Closing Disclosure.