Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$45,475Cash toward the purchase price.
Closing costs + prepaids$13,851Not just lender fees.
Before credits & paid funds$59,325The complete starting cash picture.
Estimated remaining funds due at closing
$59,325No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$45,474.69
Your down payment$45,474.69
Closing costs + prepaids$13,850.69
Total buyer cash needed$59,325.38
Remaining funds due$59,325.38
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%)$4,800.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,172.63
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$576.00
Initial HOA (3 months)$65.01
Prepaid interest, first (10 days)$769.05
Fees + prepaids$13,850.69
Your down payment is the seller’s equity. You take over the $434,525 balance, so the rest of the $480,000 price is paid at closing. A second mortgage can cover part of it. $59,325.38 is due at closing. Uses and sources reconcile at $493,850.69 each. Not a Closing Disclosure.