Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$16,140Cash toward the purchase price.
Closing costs + prepaids$18,862Not just lender fees.
Before credits & paid funds$35,002The complete starting cash picture.
Estimated remaining funds due at closing
$35,002No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$16,140.32
Your down payment$16,140.32
Closing costs + prepaids$18,862.05
Total buyer cash needed$35,002.37
Remaining funds due$35,002.37
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%)$3,044.30
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,215.25
Initial HOA (3 months)$86.25
Prepaid interest, first (25 days)$2,798.25
Fees + prepaids$18,862.05
Your down payment is the seller’s equity. You take over the $608,860 balance, so the rest of the $625,000 price is paid at closing. A second mortgage can cover part of it. $35,002.37 is due at closing. Uses and sources reconcile at $643,862.05 each. Not a Closing Disclosure.