Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$195,183Cash toward the purchase price.
Closing costs + prepaids$12,963Not just lender fees.
Before credits & paid funds$208,146The complete starting cash picture.
Estimated remaining funds due at closing
$208,146No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$195,183.12
Your down payment$195,183.12
Closing costs + prepaids$12,962.86
Total buyer cash needed$208,145.98
Remaining funds due$208,145.98
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%)$4,599.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,323.58
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$688.25
Initial HOA (3 months)$240.00
Prepaid interest, first (30 days)$644.02
Fees + prepaids$12,962.86
Your down payment is the seller’s equity. You take over the $264,717 balance, so the rest of the $459,900 price is paid at closing. A second mortgage can cover part of it. $208,145.98 is due at closing. Uses and sources reconcile at $472,862.86 each. Not a Closing Disclosure.