Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$89,417Cash toward the purchase price.
Closing costs + prepaids$11,749Not just lender fees.
Before credits & paid funds$101,166The complete starting cash picture.
Estimated remaining funds due at closing
$101,166No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$89,416.81
Your down payment$89,416.81
Closing costs + prepaids$11,749.44
Total buyer cash needed$101,166.24
Remaining funds due$101,166.24
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%)$4,200.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,652.92
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$333.75
Initial HOA (3 months)$210.00
Prepaid interest, first (2 days)$134.77
Fees + prepaids$11,749.44
Your down payment is the seller’s equity. You take over the $330,583 balance, so the rest of the $420,000 price is paid at closing. A second mortgage can cover part of it. $101,166.24 is due at closing. Uses and sources reconcile at $431,749.44 each. Not a Closing Disclosure.