Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$110,916Cash toward the purchase price.
Closing costs + prepaids$13,594Not just lender fees.
Before credits & paid funds$124,510The complete starting cash picture.
Estimated remaining funds due at closing
$124,510No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$110,915.64
Your down payment$110,915.64
Closing costs + prepaids$13,594.36
Total buyer cash needed$124,510.00
Remaining funds due$124,510.00
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%)$4,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,645.42
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$392.75
Initial HOA (3 months)$309.00
Prepaid interest, first (26 days)$1,629.19
Fees + prepaids$13,594.36
Your down payment is the seller’s equity. You take over the $329,084 balance, so the rest of the $440,000 price is paid at closing. A second mortgage can cover part of it. $124,510.00 is due at closing. Uses and sources reconcile at $453,594.36 each. Not a Closing Disclosure.