Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$31,778Cash toward the purchase price.
Closing costs + prepaids$15,452Not just lender fees.
Before credits & paid funds$47,230The complete starting cash picture.
Estimated remaining funds due at closing
$47,230No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$31,777.90
Your down payment$31,777.90
Closing costs + prepaids$15,452.43
Total buyer cash needed$47,230.33
Remaining funds due$47,230.33
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%)$5,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,590.61
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$660.00
Initial HOA (3 months)$288.00
Prepaid interest, first (10 days)$946.81
Fees + prepaids$15,452.43
Your down payment is the seller’s equity. You take over the $518,122 balance, so the rest of the $549,900 price is paid at closing. A second mortgage can cover part of it. $47,230.33 is due at closing. Uses and sources reconcile at $565,352.43 each. Not a Closing Disclosure.