Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$245,361Cash toward the purchase price.
Closing costs + prepaids$9,768Not just lender fees.
Before credits & paid funds$255,129The complete starting cash picture.
Estimated remaining funds due at closing
$255,129No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$245,360.68
Your down payment$245,360.68
Closing costs + prepaids$9,767.94
Total buyer cash needed$255,128.62
Remaining funds due$255,128.62
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%)$3,350.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$448.20
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$557.00
Initial HOA (3 months)$183.00
Prepaid interest, first (2 days)$11.74
Fees + prepaids$9,767.94
Your down payment is the seller’s equity. You take over the $89,639 balance, so the rest of the $335,000 price is paid at closing. A second mortgage can cover part of it. $255,128.62 is due at closing. Uses and sources reconcile at $344,767.94 each. Not a Closing Disclosure.