Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$50,918Cash toward the purchase price.
Closing costs + prepaids$16,911Not just lender fees.
Before credits & paid funds$67,829The complete starting cash picture.
Estimated remaining funds due at closing
$67,829No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$50,917.78
Your down payment$50,917.78
Closing costs + prepaids$16,910.75
Total buyer cash needed$67,828.53
Remaining funds due$67,828.53
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%)$5,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,495.41
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 (30 days)$2,777.08
Fees + prepaids$16,910.75
Your down payment is the seller’s equity. You take over the $499,082 balance, so the rest of the $550,000 price is paid at closing. A second mortgage can cover part of it. $67,828.53 is due at closing. Uses and sources reconcile at $566,910.75 each. Not a Closing Disclosure.