Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$250,619Cash toward the purchase price.
Closing costs + prepaids$11,221Not just lender fees.
Before credits & paid funds$261,840The complete starting cash picture.
Estimated remaining funds due at closing
$261,840No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$250,619.11
Your down payment$250,619.11
Closing costs + prepaids$11,221.18
Total buyer cash needed$261,840.29
Remaining funds due$261,840.29
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%)$4,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$796.90
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$463.25
Initial HOA (3 months)$627.00
Prepaid interest, first (1 days)$16.03
Fees + prepaids$11,221.18
Your down payment is the seller’s equity. You take over the $159,381 balance, so the rest of the $410,000 price is paid at closing. A second mortgage can cover part of it. $261,840.29 is due at closing. Uses and sources reconcile at $421,221.18 each. Not a Closing Disclosure.