Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$44,768Cash toward the purchase price.
Closing costs + prepaids$17,072Not just lender fees.
Before credits & paid funds$61,840The complete starting cash picture.
Estimated remaining funds due at closing
$61,840No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$44,767.96
Your down payment$44,767.96
Closing costs + prepaids$17,071.64
Total buyer cash needed$61,839.60
Remaining funds due$61,839.60
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%)$2,525.66
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$670.25
Prepaid interest, first (31 days)$2,908.73
Fees + prepaids$17,071.64
Your down payment is the seller’s equity. You take over the $505,132 balance, so the rest of the $549,900 price is paid at closing. A second mortgage can cover part of it. $61,839.60 is due at closing. Uses and sources reconcile at $566,971.64 each. Not a Closing Disclosure.