Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$167,610Cash toward the purchase price.
Closing costs + prepaids$14,304Not just lender fees.
Before credits & paid funds$181,914The complete starting cash picture.
Estimated remaining funds due at closing
$181,914No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$167,609.99
Your down payment$167,609.99
Closing costs + prepaids$14,303.65
Total buyer cash needed$181,913.63
Remaining funds due$181,913.63
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%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,786.95
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,009.50
Prepaid interest, first (31 days)$789.20
Fees + prepaids$14,303.65
Your down payment is the seller’s equity. You take over the $357,390 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $181,913.63 is due at closing. Uses and sources reconcile at $539,303.65 each. Not a Closing Disclosure.