Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$82,244Cash toward the purchase price.
Closing costs + prepaids$15,049Not just lender fees.
Before credits & paid funds$97,293The complete starting cash picture.
Estimated remaining funds due at closing
$97,293No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$82,244.04
Your down payment$82,244.04
Closing costs + prepaids$15,049.04
Total buyer cash needed$97,293.08
Remaining funds due$97,293.08
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%)$5,190.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,183.78
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$857.50
Prepaid interest, first (30 days)$1,349.76
Fees + prepaids$15,049.04
Your down payment is the seller’s equity. You take over the $436,756 balance, so the rest of the $519,000 price is paid at closing. A second mortgage can cover part of it. $97,293.08 is due at closing. Uses and sources reconcile at $534,049.04 each. Not a Closing Disclosure.