Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$95,112Cash toward the purchase price.
Closing costs + prepaids$11,844Not just lender fees.
Before credits & paid funds$106,955The complete starting cash picture.
Estimated remaining funds due at closing
$106,955No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$95,111.90
Your down payment$95,111.90
Closing costs + prepaids$11,843.57
Total buyer cash needed$106,955.47
Remaining funds due$106,955.47
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%)$3,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,149.44
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,185.00
Initial HOA (3 months)$495.00
Prepaid interest, first (29 days)$546.13
Fees + prepaids$11,843.57
Your down payment is the seller’s equity. You take over the $229,888 balance, so the rest of the $325,000 price is paid at closing. A second mortgage can cover part of it. $106,955.47 is due at closing. Uses and sources reconcile at $336,843.57 each. Not a Closing Disclosure.