Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$3,155Cash toward the purchase price.
Closing costs + prepaids$13,635Not just lender fees.
Before credits & paid funds$16,789The complete starting cash picture.
Estimated remaining funds due at closing
$16,789No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$3,154.74
Your down payment$3,154.74
Closing costs + prepaids$13,634.73
Total buyer cash needed$16,789.47
Remaining funds due$16,789.47
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%)$4,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,483.73
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$80.75
Initial HOA (3 months)$525.00
Prepaid interest, first (1 days)$78.25
Fees + prepaids$13,634.73
Your down payment is the seller’s equity. You take over the $496,745 balance, so the rest of the $499,900 price is paid at closing. A second mortgage can cover part of it. $16,789.47 is due at closing. Uses and sources reconcile at $513,534.73 each. Not a Closing Disclosure.