Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$18,026Cash toward the purchase price.
Closing costs + prepaids$15,529Not just lender fees.
Before credits & paid funds$33,555The complete starting cash picture.
Estimated remaining funds due at closing
$33,555No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$18,026.29
Your down payment$18,026.29
Closing costs + prepaids$15,528.55
Total buyer cash needed$33,554.84
Remaining funds due$33,554.84
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%)$5,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,459.87
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$398.00
Prepaid interest, first (24 days)$2,102.68
Fees + prepaids$15,528.55
Your down payment is the seller’s equity. You take over the $491,974 balance, so the rest of the $510,000 price is paid at closing. A second mortgage can cover part of it. $33,554.84 is due at closing. Uses and sources reconcile at $525,528.55 each. Not a Closing Disclosure.