Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$132,789Cash toward the purchase price.
Closing costs + prepaids$18,406Not just lender fees.
Before credits & paid funds$151,195The complete starting cash picture.
Estimated remaining funds due at closing
$151,195No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$132,789.15
Your down payment$132,789.15
Closing costs + prepaids$18,406.21
Total buyer cash needed$151,195.36
Remaining funds due$151,195.36
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%)$6,489.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,580.55
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$705.25
Initial HOA (3 months)$735.00
Prepaid interest, first (31 days)$2,428.41
Fees + prepaids$18,406.21
Your down payment is the seller’s equity. You take over the $516,111 balance, so the rest of the $648,900 price is paid at closing. A second mortgage can cover part of it. $151,195.36 is due at closing. Uses and sources reconcile at $667,306.21 each. Not a Closing Disclosure.