Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$255,193Cash toward the purchase price.
Closing costs + prepaids$15,952Not just lender fees.
Before credits & paid funds$271,145The complete starting cash picture.
Estimated remaining funds due at closing
$271,145No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$255,192.67
Your down payment$255,192.67
Closing costs + prepaids$15,952.17
Total buyer cash needed$271,144.84
Remaining funds due$271,144.84
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%)$6,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,849.04
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,231.50
Initial HOA (3 months)$105.00
Prepaid interest, first (30 days)$1,048.63
Fees + prepaids$15,952.17
Your down payment is the seller’s equity. You take over the $369,807 balance, so the rest of the $625,000 price is paid at closing. A second mortgage can cover part of it. $271,144.84 is due at closing. Uses and sources reconcile at $640,952.17 each. Not a Closing Disclosure.