Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$139,759Cash toward the purchase price.
Closing costs + prepaids$14,002Not just lender fees.
Before credits & paid funds$153,761The complete starting cash picture.
Estimated remaining funds due at closing
$153,761No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$139,759.06
Your down payment$139,759.06
Closing costs + prepaids$14,001.62
Total buyer cash needed$153,760.68
Remaining funds due$153,760.68
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%)$1,376.20
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$2,562.00
Prepaid interest, first (29 days)$695.42
Fees + prepaids$14,001.62
Your down payment is the seller’s equity. You take over the $275,241 balance, so the rest of the $415,000 price is paid at closing. A second mortgage can cover part of it. $153,760.68 is due at closing. Uses and sources reconcile at $429,001.62 each. Not a Closing Disclosure.