Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$33,114Cash toward the purchase price.
Closing costs + prepaids$11,303Not just lender fees.
Before credits & paid funds$44,417The complete starting cash picture.
Estimated remaining funds due at closing
$44,417No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,113.55
Your down payment$33,113.55
Closing costs + prepaids$11,303.50
Total buyer cash needed$44,417.05
Remaining funds due$44,417.05
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%)$3,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,709.43
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$262.75
Initial HOA (3 months)$234.99
Prepaid interest, first (2 days)$128.32
Fees + prepaids$11,303.50
Your down payment is the seller’s equity. You take over the $341,886 balance, so the rest of the $375,000 price is paid at closing. A second mortgage can cover part of it. $44,417.05 is due at closing. Uses and sources reconcile at $386,303.50 each. Not a Closing Disclosure.