Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$79,502Cash toward the purchase price.
Closing costs + prepaids$10,128Not just lender fees.
Before credits & paid funds$89,630The complete starting cash picture.
Estimated remaining funds due at closing
$89,630No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$79,502.31
Your down payment$79,502.31
Closing costs + prepaids$10,127.55
Total buyer cash needed$89,629.86
Remaining funds due$89,629.86
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%)$3,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,152.49
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$303.00
Initial HOA (3 months)$336.00
Prepaid interest, first (1 days)$18.06
Fees + prepaids$10,127.55
Your down payment is the seller’s equity. You take over the $230,498 balance, so the rest of the $310,000 price is paid at closing. A second mortgage can cover part of it. $89,629.86 is due at closing. Uses and sources reconcile at $320,127.55 each. Not a Closing Disclosure.