Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$189,651Cash toward the purchase price.
Closing costs + prepaids$14,379Not just lender fees.
Before credits & paid funds$204,030The complete starting cash picture.
Estimated remaining funds due at closing
$204,030No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$189,651.04
Your down payment$189,651.04
Closing costs + prepaids$14,378.97
Total buyer cash needed$204,030.01
Remaining funds due$204,030.01
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%)$5,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,926.74
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$690.00
Initial HOA (3 months)$237.00
Prepaid interest, first (10 days)$307.22
Fees + prepaids$14,378.97
Your down payment is the seller’s equity. You take over the $385,349 balance, so the rest of the $575,000 price is paid at closing. A second mortgage can cover part of it. $204,030.01 is due at closing. Uses and sources reconcile at $589,378.97 each. Not a Closing Disclosure.