Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$138,326Cash toward the purchase price.
Closing costs + prepaids$11,382Not just lender fees.
Before credits & paid funds$149,708The complete starting cash picture.
Estimated remaining funds due at closing
$149,708No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$138,326.34
Your down payment$138,326.34
Closing costs + prepaids$11,381.72
Total buyer cash needed$149,708.06
Remaining funds due$149,708.06
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%)$3,800.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,208.37
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$319.00
Initial HOA (3 months)$198.00
Prepaid interest, first (31 days)$638.35
Fees + prepaids$11,381.72
Your down payment is the seller’s equity. You take over the $241,674 balance, so the rest of the $380,000 price is paid at closing. A second mortgage can cover part of it. $149,708.06 is due at closing. Uses and sources reconcile at $391,381.72 each. Not a Closing Disclosure.