Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$29,761Cash toward the purchase price.
Closing costs + prepaids$17,334Not just lender fees.
Before credits & paid funds$47,095The complete starting cash picture.
Estimated remaining funds due at closing
$47,095No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,760.95
Your down payment$29,760.95
Closing costs + prepaids$17,334.23
Total buyer cash needed$47,095.18
Remaining funds due$47,095.18
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%)$5,510.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,606.20
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$477.50
Initial HOA (3 months)$395.01
Prepaid interest, first (31 days)$2,877.53
Fees + prepaids$17,334.23
Your down payment is the seller’s equity. You take over the $521,239 balance, so the rest of the $551,000 price is paid at closing. A second mortgage can cover part of it. $47,095.18 is due at closing. Uses and sources reconcile at $568,334.23 each. Not a Closing Disclosure.