Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$241,165Cash toward the purchase price.
Closing costs + prepaids$9,661Not just lender fees.
Before credits & paid funds$250,827The complete starting cash picture.
Estimated remaining funds due at closing
$250,827No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$241,165.46
Your down payment$241,165.46
Closing costs + prepaids$9,661.29
Total buyer cash needed$250,826.75
Remaining funds due$250,826.75
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%)$3,470.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$529.17
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$253.50
Prepaid interest, first (19 days)$190.62
Fees + prepaids$9,661.29
Your down payment is the seller’s equity. You take over the $105,835 balance, so the rest of the $347,000 price is paid at closing. A second mortgage can cover part of it. $250,826.75 is due at closing. Uses and sources reconcile at $356,661.29 each. Not a Closing Disclosure.