Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$249,532Cash toward the purchase price.
Closing costs + prepaids$11,978Not just lender fees.
Before credits & paid funds$261,510The complete starting cash picture.
Estimated remaining funds due at closing
$261,510No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$249,531.83
Your down payment$249,531.83
Closing costs + prepaids$11,978.03
Total buyer cash needed$261,509.86
Remaining funds due$261,509.86
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%)$4,247.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$875.84
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$695.75
Initial HOA (3 months)$510.00
Prepaid interest, first (31 days)$431.44
Fees + prepaids$11,978.03
Your down payment is the seller’s equity. You take over the $175,168 balance, so the rest of the $424,700 price is paid at closing. A second mortgage can cover part of it. $261,509.86 is due at closing. Uses and sources reconcile at $436,678.03 each. Not a Closing Disclosure.