Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$21,084Cash toward the purchase price.
Closing costs + prepaids$11,551Not just lender fees.
Before credits & paid funds$32,635The complete starting cash picture.
Estimated remaining funds due at closing
$32,635No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,084.41
Your down payment$21,084.41
Closing costs + prepaids$11,550.97
Total buyer cash needed$32,635.38
Remaining funds due$32,635.38
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%)$2,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,389.58
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,857.00
Prepaid interest, first (2 days)$96.39
Fees + prepaids$11,550.97
Your down payment is the seller’s equity. You take over the $277,916 balance, so the rest of the $299,000 price is paid at closing. A second mortgage can cover part of it. $32,635.38 is due at closing. Uses and sources reconcile at $310,550.97 each. Not a Closing Disclosure.