Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$133,447Cash toward the purchase price.
Closing costs + prepaids$15,861Not just lender fees.
Before credits & paid funds$149,308The complete starting cash picture.
Estimated remaining funds due at closing
$149,308No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$133,447.26
Your down payment$133,447.26
Closing costs + prepaids$15,860.66
Total buyer cash needed$149,307.93
Remaining funds due$149,307.93
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%)$5,299.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,982.76
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$423.75
Initial HOA (3 months)$369.00
Prepaid interest, first (31 days)$2,317.17
Fees + prepaids$15,860.66
Your down payment is the seller’s equity. You take over the $396,552 balance, so the rest of the $529,999 price is paid at closing. A second mortgage can cover part of it. $149,307.93 is due at closing. Uses and sources reconcile at $545,859.66 each. Not a Closing Disclosure.