Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$32,792Cash toward the purchase price.
Closing costs + prepaids$14,238Not just lender fees.
Before credits & paid funds$47,030The complete starting cash picture.
Estimated remaining funds due at closing
$47,030No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$32,791.90
Your down payment$32,791.90
Closing costs + prepaids$14,238.43
Total buyer cash needed$47,030.33
Remaining funds due$47,030.33
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%)$3,645.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,658.54
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,944.75
Prepaid interest, first (30 days)$1,772.14
Fees + prepaids$14,238.43
Your down payment is the seller’s equity. You take over the $331,708 balance, so the rest of the $364,500 price is paid at closing. A second mortgage can cover part of it. $47,030.33 is due at closing. Uses and sources reconcile at $378,738.43 each. Not a Closing Disclosure.