Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$167,811Cash toward the purchase price.
Closing costs + prepaids$25,028Not just lender fees.
Before credits & paid funds$192,839The complete starting cash picture.
Estimated remaining funds due at closing
$192,839No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$167,810.99
Your down payment$167,810.99
Closing costs + prepaids$25,027.63
Total buyer cash needed$192,838.62
Remaining funds due$192,838.62
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%)$9,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,910.95
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,472.75
Initial HOA (3 months)$165.00
Prepaid interest, first (27 days)$3,760.94
Fees + prepaids$25,027.63
Your down payment is the seller’s equity. You take over the $782,189 balance, so the rest of the $950,000 price is paid at closing. A second mortgage can cover part of it. $192,838.62 is due at closing. Uses and sources reconcile at $975,027.63 each. Not a Closing Disclosure.