Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$217,676Cash toward the purchase price.
Closing costs + prepaids$10,872Not just lender fees.
Before credits & paid funds$228,547The complete starting cash picture.
Estimated remaining funds due at closing
$228,547No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$217,675.69
Your down payment$217,675.69
Closing costs + prepaids$10,871.52
Total buyer cash needed$228,547.22
Remaining funds due$228,547.22
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%)$4,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$961.62
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$492.00
Prepaid interest, first (6 days)$99.90
Fees + prepaids$10,871.52
Your down payment is the seller’s equity. You take over the $192,324 balance, so the rest of the $410,000 price is paid at closing. A second mortgage can cover part of it. $228,547.22 is due at closing. Uses and sources reconcile at $420,871.52 each. Not a Closing Disclosure.