Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$29,068Cash toward the purchase price.
Closing costs + prepaids$11,343Not just lender fees.
Before credits & paid funds$40,410The complete starting cash picture.
Estimated remaining funds due at closing
$40,410No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,067.76
Your down payment$29,067.76
Closing costs + prepaids$11,342.69
Total buyer cash needed$40,410.45
Remaining funds due$40,410.45
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%)$2,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,329.66
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$363.25
Initial HOA (3 months)$270.00
Prepaid interest, first (27 days)$1,211.78
Fees + prepaids$11,342.69
Your down payment is the seller’s equity. You take over the $265,932 balance, so the rest of the $295,000 price is paid at closing. A second mortgage can cover part of it. $40,410.45 is due at closing. Uses and sources reconcile at $306,342.69 each. Not a Closing Disclosure.