Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$72,688Cash toward the purchase price.
Closing costs + prepaids$16,078Not just lender fees.
Before credits & paid funds$88,766The complete starting cash picture.
Estimated remaining funds due at closing
$88,766No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$72,688.07
Your down payment$72,688.07
Closing costs + prepaids$16,077.85
Total buyer cash needed$88,765.92
Remaining funds due$88,765.92
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%)$6,122.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,697.56
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$753.50
Initial HOA (3 months)$110.01
Prepaid interest, first (22 days)$926.78
Fees + prepaids$16,077.85
Your down payment is the seller’s equity. You take over the $539,512 balance, so the rest of the $612,200 price is paid at closing. A second mortgage can cover part of it. $88,765.92 is due at closing. Uses and sources reconcile at $628,277.85 each. Not a Closing Disclosure.