Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$29,770Cash toward the purchase price.
Closing costs + prepaids$9,538Not just lender fees.
Before credits & paid funds$39,308The complete starting cash picture.
Estimated remaining funds due at closing
$39,308No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,769.81
Your down payment$29,769.81
Closing costs + prepaids$9,538.08
Total buyer cash needed$39,307.90
Remaining funds due$39,307.90
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%)$2,050.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$876.15
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$512.50
Prepaid interest, first (30 days)$881.43
Fees + prepaids$9,538.08
Your down payment is the seller’s equity. You take over the $175,230 balance, so the rest of the $205,000 price is paid at closing. A second mortgage can cover part of it. $39,307.90 is due at closing. Uses and sources reconcile at $214,538.08 each. Not a Closing Disclosure.