Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$116,880Cash toward the purchase price.
Closing costs + prepaids$15,926Not just lender fees.
Before credits & paid funds$132,806The complete starting cash picture.
Estimated remaining funds due at closing
$132,806No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$116,880.03
Your down payment$116,880.03
Closing costs + prepaids$15,926.31
Total buyer cash needed$132,806.34
Remaining funds due$132,806.34
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%)$2,540.60
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$604.00
Prepaid interest, first (27 days)$1,063.71
Fees + prepaids$15,926.31
Your down payment is the seller’s equity. You take over the $508,120 balance, so the rest of the $625,000 price is paid at closing. A second mortgage can cover part of it. $132,806.34 is due at closing. Uses and sources reconcile at $640,926.31 each. Not a Closing Disclosure.