Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$50,328Cash toward the purchase price.
Closing costs + prepaids$11,090Not just lender fees.
Before credits & paid funds$61,418The complete starting cash picture.
Estimated remaining funds due at closing
$61,418No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$50,328.01
Your down payment$50,328.01
Closing costs + prepaids$11,090.49
Total buyer cash needed$61,418.49
Remaining funds due$61,418.49
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%)$3,550.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,523.36
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$563.50
Initial HOA (3 months)$210.00
Prepaid interest, first (1 days)$25.63
Fees + prepaids$11,090.49
Your down payment is the seller’s equity. You take over the $304,672 balance, so the rest of the $355,000 price is paid at closing. A second mortgage can cover part of it. $61,418.49 is due at closing. Uses and sources reconcile at $366,090.49 each. Not a Closing Disclosure.