Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$275,426Cash toward the purchase price.
Closing costs + prepaids$11,515Not just lender fees.
Before credits & paid funds$286,941The complete starting cash picture.
Estimated remaining funds due at closing
$286,941No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$275,426.16
Your down payment$275,426.16
Closing costs + prepaids$11,514.98
Total buyer cash needed$286,941.13
Remaining funds due$286,941.13
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%)$4,495.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$870.37
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$539.50
Initial HOA (3 months)$291.00
Prepaid interest, first (10 days)$101.11
Fees + prepaids$11,514.98
Your down payment is the seller’s equity. You take over the $174,074 balance, so the rest of the $449,500 price is paid at closing. A second mortgage can cover part of it. $286,941.13 is due at closing. Uses and sources reconcile at $461,014.98 each. Not a Closing Disclosure.