Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$132,013Cash toward the purchase price.
Closing costs + prepaids$9,931Not just lender fees.
Before credits & paid funds$141,944The complete starting cash picture.
Estimated remaining funds due at closing
$141,944No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$132,013.03
Your down payment$132,013.03
Closing costs + prepaids$9,930.74
Total buyer cash needed$141,943.77
Remaining funds due$141,943.77
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%)$3,390.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,034.93
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$268.75
Prepaid interest, first (1 days)$19.05
Fees + prepaids$9,930.74
Your down payment is the seller’s equity. You take over the $206,987 balance, so the rest of the $339,000 price is paid at closing. A second mortgage can cover part of it. $141,943.77 is due at closing. Uses and sources reconcile at $348,930.74 each. Not a Closing Disclosure.