Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$9,885Cash toward the purchase price.
Closing costs + prepaids$19,868Not just lender fees.
Before credits & paid funds$29,753The complete starting cash picture.
Estimated remaining funds due at closing
$29,753No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$9,885.05
Your down payment$9,885.05
Closing costs + prepaids$19,868.13
Total buyer cash needed$29,753.18
Remaining funds due$29,753.18
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%)$5,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,945.57
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$2,263.00
Prepaid interest, first (29 days)$3,201.56
Fees + prepaids$19,868.13
Your down payment is the seller’s equity. You take over the $589,115 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $29,753.18 is due at closing. Uses and sources reconcile at $618,868.13 each. Not a Closing Disclosure.