Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$120,036Cash toward the purchase price.
Closing costs + prepaids$13,904Not just lender fees.
Before credits & paid funds$133,940The complete starting cash picture.
Estimated remaining funds due at closing
$133,940No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$120,035.65
Your down payment$120,035.65
Closing costs + prepaids$13,903.96
Total buyer cash needed$133,939.61
Remaining funds due$133,939.61
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%)$5,490.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,144.82
Home insurance (12 months up front)$1,200.00
Insurance escrow (3 months)$300.00
Property tax escrow (3 months)$510.25
Initial HOA (3 months)$336.00
Prepaid interest, first (26 days)$954.89
Fees + prepaids$13,903.96
Your down payment is the seller’s equity. You take over the $428,964 balance, so the rest of the $549,000 price is paid at closing. A second mortgage can cover part of it. $133,939.61 is due at closing. Uses and sources reconcile at $562,903.96 each. Not a Closing Disclosure.