Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$187,821Cash toward the purchase price.
Closing costs + prepaids$11,199Not just lender fees.
Before credits & paid funds$199,019The complete starting cash picture.
Estimated remaining funds due at closing
$199,019No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$187,820.69
Your down payment$187,820.69
Closing costs + prepaids$11,198.79
Total buyer cash needed$199,019.49
Remaining funds due$199,019.49
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%)$3,900.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,010.90
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$453.50
Prepaid interest, first (26 days)$616.40
Fees + prepaids$11,198.79
Your down payment is the seller’s equity. You take over the $202,179 balance, so the rest of the $390,000 price is paid at closing. A second mortgage can cover part of it. $199,019.49 is due at closing. Uses and sources reconcile at $401,198.79 each. Not a Closing Disclosure.