Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$190,417Cash toward the purchase price.
Closing costs + prepaids$20,834Not just lender fees.
Before credits & paid funds$211,251The complete starting cash picture.
Estimated remaining funds due at closing
$211,251No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$190,417.00
Your down payment$190,417.00
Closing costs + prepaids$20,833.63
Total buyer cash needed$211,250.62
Remaining funds due$211,250.62
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%)$8,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,422.92
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,050.00
Initial HOA (3 months)$282.00
Prepaid interest, first (9 days)$1,110.71
Fees + prepaids$20,833.63
Your down payment is the seller’s equity. You take over the $684,583 balance, so the rest of the $875,000 price is paid at closing. A second mortgage can cover part of it. $211,250.62 is due at closing. Uses and sources reconcile at $895,833.63 each. Not a Closing Disclosure.