Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$40,551Cash toward the purchase price.
Closing costs + prepaids$13,861Not just lender fees.
Before credits & paid funds$54,412The complete starting cash picture.
Estimated remaining funds due at closing
$54,412No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$40,551.37
Your down payment$40,551.37
Closing costs + prepaids$13,861.10
Total buyer cash needed$54,412.47
Remaining funds due$54,412.47
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%)$3,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,547.24
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$974.00
Initial HOA (3 months)$1,200.00
Prepaid interest, first (31 days)$1,421.85
Fees + prepaids$13,861.10
Your down payment is the seller’s equity. You take over the $309,449 balance, so the rest of the $350,000 price is paid at closing. A second mortgage can cover part of it. $54,412.47 is due at closing. Uses and sources reconcile at $363,861.10 each. Not a Closing Disclosure.