Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$56,535Cash toward the purchase price.
Closing costs + prepaids$13,867Not just lender fees.
Before credits & paid funds$70,403The complete starting cash picture.
Estimated remaining funds due at closing
$70,403No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$56,535.35
Your down payment$56,535.35
Closing costs + prepaids$13,867.37
Total buyer cash needed$70,402.72
Remaining funds due$70,402.72
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%)$3,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,716.82
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$2,099.50
Prepaid interest, first (31 days)$834.05
Fees + prepaids$13,867.37
Your down payment is the seller’s equity. You take over the $343,365 balance, so the rest of the $399,900 price is paid at closing. A second mortgage can cover part of it. $70,402.72 is due at closing. Uses and sources reconcile at $413,767.37 each. Not a Closing Disclosure.