Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$161,265Cash toward the purchase price.
Closing costs + prepaids$11,021Not just lender fees.
Before credits & paid funds$172,286The complete starting cash picture.
Estimated remaining funds due at closing
$172,286No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$161,265.09
Your down payment$161,265.09
Closing costs + prepaids$11,021.00
Total buyer cash needed$172,286.09
Remaining funds due$172,286.09
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%)$3,850.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,118.67
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$462.00
Initial HOA (3 months)$150.00
Prepaid interest, first (9 days)$222.33
Fees + prepaids$11,021.00
Your down payment is the seller’s equity. You take over the $223,735 balance, so the rest of the $385,000 price is paid at closing. A second mortgage can cover part of it. $172,286.09 is due at closing. Uses and sources reconcile at $396,021.00 each. Not a Closing Disclosure.