Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$245,807Cash toward the purchase price.
Closing costs + prepaids$9,935Not just lender fees.
Before credits & paid funds$255,742The complete starting cash picture.
Estimated remaining funds due at closing
$255,742No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$245,807.35
Your down payment$245,807.35
Closing costs + prepaids$9,935.01
Total buyer cash needed$255,742.36
Remaining funds due$255,742.36
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%)$3,350.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$445.96
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$557.00
Initial HOA (3 months)$183.00
Prepaid interest, first (31 days)$181.05
Fees + prepaids$9,935.01
Your down payment is the seller’s equity. You take over the $89,193 balance, so the rest of the $335,000 price is paid at closing. A second mortgage can cover part of it. $255,742.36 is due at closing. Uses and sources reconcile at $344,935.01 each. Not a Closing Disclosure.