Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$69,290Cash toward the purchase price.
Closing costs + prepaids$23,381Not just lender fees.
Before credits & paid funds$92,671The complete starting cash picture.
Estimated remaining funds due at closing
$92,671No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$69,289.85
Your down payment$69,289.85
Closing costs + prepaids$23,380.91
Total buyer cash needed$92,670.76
Remaining funds due$92,670.76
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%)$8,437.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,872.05
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,719.50
Initial HOA (3 months)$143.01
Prepaid interest, first (23 days)$2,991.34
Fees + prepaids$23,380.91
Your down payment is the seller’s equity. You take over the $774,410 balance, so the rest of the $843,700 price is paid at closing. A second mortgage can cover part of it. $92,670.76 is due at closing. Uses and sources reconcile at $867,080.91 each. Not a Closing Disclosure.