Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$17,993Cash toward the purchase price.
Closing costs + prepaids$13,783Not just lender fees.
Before credits & paid funds$31,776The complete starting cash picture.
Estimated remaining funds due at closing
$31,776No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$17,992.86
Your down payment$17,992.86
Closing costs + prepaids$13,783.19
Total buyer cash needed$31,776.06
Remaining funds due$31,776.06
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%)$1,909.54
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$457.50
Prepaid interest, first (31 days)$2,199.16
Fees + prepaids$13,783.19
Your down payment is the seller’s equity. You take over the $381,907 balance, so the rest of the $399,900 price is paid at closing. A second mortgage can cover part of it. $31,776.06 is due at closing. Uses and sources reconcile at $413,683.19 each. Not a Closing Disclosure.