Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$37,251Cash toward the purchase price.
Closing costs + prepaids$11,050Not just lender fees.
Before credits & paid funds$48,302The complete starting cash picture.
Estimated remaining funds due at closing
$48,302No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$37,251.30
Your down payment$37,251.30
Closing costs + prepaids$11,050.49
Total buyer cash needed$48,301.79
Remaining funds due$48,301.79
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%)$3,398.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,512.74
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$407.75
Prepaid interest, first (9 days)$514.00
Fees + prepaids$11,050.49
Your down payment is the seller’s equity. You take over the $302,549 balance, so the rest of the $339,800 price is paid at closing. A second mortgage can cover part of it. $48,301.79 is due at closing. Uses and sources reconcile at $350,850.49 each. Not a Closing Disclosure.