Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$289,730Cash toward the purchase price.
Closing costs + prepaids$12,945Not just lender fees.
Before credits & paid funds$302,675The complete starting cash picture.
Estimated remaining funds due at closing
$302,675No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$289,729.66
Your down payment$289,729.66
Closing costs + prepaids$12,945.11
Total buyer cash needed$302,674.77
Remaining funds due$302,674.77
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%)$4,850.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$976.35
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,605.50
Prepaid interest, first (2 days)$45.26
Fees + prepaids$12,945.11
Your down payment is the seller’s equity. You take over the $195,270 balance, so the rest of the $485,000 price is paid at closing. A second mortgage can cover part of it. $302,674.77 is due at closing. Uses and sources reconcile at $497,945.11 each. Not a Closing Disclosure.