Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$48,763Cash toward the purchase price.
Closing costs + prepaids$12,465Not just lender fees.
Before credits & paid funds$61,229The complete starting cash picture.
Estimated remaining funds due at closing
$61,229No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$48,763.50
Your down payment$48,763.50
Closing costs + prepaids$12,465.14
Total buyer cash needed$61,228.64
Remaining funds due$61,228.64
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%)$3,899.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,705.68
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$219.50
Prepaid interest, first (29 days)$1,422.96
Fees + prepaids$12,465.14
Your down payment is the seller’s equity. You take over the $341,137 balance, so the rest of the $389,900 price is paid at closing. A second mortgage can cover part of it. $61,228.64 is due at closing. Uses and sources reconcile at $402,365.14 each. Not a Closing Disclosure.