Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$70,193Cash toward the purchase price.
Closing costs + prepaids$17,150Not just lender fees.
Before credits & paid funds$87,342The complete starting cash picture.
Estimated remaining funds due at closing
$87,342No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$70,192.57
Your down payment$70,192.57
Closing costs + prepaids$17,149.65
Total buyer cash needed$87,342.21
Remaining funds due$87,342.21
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%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,274.04
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,293.00
Initial HOA (3 months)$180.00
Prepaid interest, first (31 days)$2,684.61
Fees + prepaids$17,149.65
Your down payment is the seller’s equity. You take over the $454,807 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $87,342.21 is due at closing. Uses and sources reconcile at $542,149.65 each. Not a Closing Disclosure.