Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$151,253Cash toward the purchase price.
Closing costs + prepaids$9,182Not just lender fees.
Before credits & paid funds$160,434The complete starting cash picture.
Estimated remaining funds due at closing
$160,434No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$151,252.76
Your down payment$151,252.76
Closing costs + prepaids$9,181.59
Total buyer cash needed$160,434.35
Remaining funds due$160,434.35
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%)$2,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$493.24
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$624.75
Initial HOA (3 months)$50.01
Prepaid interest, first (31 days)$296.59
Fees + prepaids$9,181.59
Your down payment is the seller’s equity. You take over the $98,647 balance, so the rest of the $249,900 price is paid at closing. A second mortgage can cover part of it. $160,434.35 is due at closing. Uses and sources reconcile at $259,081.59 each. Not a Closing Disclosure.