Follow the dollars · Assumption only
A complete cash picture for Dec 27, 2026
Your down payment$74,802Cash toward the purchase price.
Closing costs + prepaids$12,675Not just lender fees.
Before credits & paid funds$87,477The complete starting cash picture.
Estimated remaining funds due at closing
$87,477No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$74,801.51
Your down payment$74,801.51
Closing costs + prepaids$12,675.18
Total buyer cash needed$87,476.69
Remaining funds due$87,476.69
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%)$3,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,450.99
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$930.75
Initial HOA (3 months)$1,173.00
Prepaid interest, first (5 days)$252.43
Fees + prepaids$12,675.18
Your down payment is the seller’s equity. You take over the $290,198 balance, so the rest of the $365,000 price is paid at closing. A second mortgage can cover part of it. $87,476.69 is due at closing. Uses and sources reconcile at $377,675.18 each. Not a Closing Disclosure.