Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$144,485Cash toward the purchase price.
Closing costs + prepaids$10,301Not just lender fees.
Before credits & paid funds$154,787The complete starting cash picture.
Estimated remaining funds due at closing
$154,787No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$144,485.15
Your down payment$144,485.15
Closing costs + prepaids$10,301.45
Total buyer cash needed$154,786.60
Remaining funds due$154,786.60
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%)$3,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,077.57
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$387.75
Prepaid interest, first (1 days)$18.13
Fees + prepaids$10,301.45
Your down payment is the seller’s equity. You take over the $215,515 balance, so the rest of the $360,000 price is paid at closing. A second mortgage can cover part of it. $154,786.60 is due at closing. Uses and sources reconcile at $370,301.45 each. Not a Closing Disclosure.