Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$128,827Cash toward the purchase price.
Closing costs + prepaids$9,778Not just lender fees.
Before credits & paid funds$138,606The complete starting cash picture.
Estimated remaining funds due at closing
$138,606No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$128,827.46
Your down payment$128,827.46
Closing costs + prepaids$9,778.42
Total buyer cash needed$138,605.88
Remaining funds due$138,605.88
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%)$3,300.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,005.86
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$237.25
Prepaid interest, first (1 days)$17.31
Fees + prepaids$9,778.42
Your down payment is the seller’s equity. You take over the $201,173 balance, so the rest of the $330,000 price is paid at closing. A second mortgage can cover part of it. $138,605.88 is due at closing. Uses and sources reconcile at $339,778.42 each. Not a Closing Disclosure.