Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$235,988Cash toward the purchase price.
Closing costs + prepaids$10,580Not just lender fees.
Before credits & paid funds$246,569The complete starting cash picture.
Estimated remaining funds due at closing
$246,569No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$235,988.47
Your down payment$235,988.47
Closing costs + prepaids$10,580.32
Total buyer cash needed$246,568.79
Remaining funds due$246,568.79
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%)$4,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$945.06
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$148.00
Prepaid interest, first (1 days)$19.26
Fees + prepaids$10,580.32
Your down payment is the seller’s equity. You take over the $189,012 balance, so the rest of the $425,000 price is paid at closing. A second mortgage can cover part of it. $246,568.79 is due at closing. Uses and sources reconcile at $435,580.32 each. Not a Closing Disclosure.