Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$351,253Cash toward the purchase price.
Closing costs + prepaids$15,413Not just lender fees.
Before credits & paid funds$366,666The complete starting cash picture.
Estimated remaining funds due at closing
$366,666No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$351,252.95
Your down payment$351,252.95
Closing costs + prepaids$15,413.15
Total buyer cash needed$366,666.10
Remaining funds due$366,666.10
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%)$6,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,743.24
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$830.50
Initial HOA (3 months)$345.00
Prepaid interest, first (1 days)$27.41
Fees + prepaids$15,413.15
Your down payment is the seller’s equity. You take over the $348,647 balance, so the rest of the $699,900 price is paid at closing. A second mortgage can cover part of it. $366,666.10 is due at closing. Uses and sources reconcile at $715,313.15 each. Not a Closing Disclosure.