Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$55,470Cash toward the purchase price.
Closing costs + prepaids$18,156Not just lender fees.
Before credits & paid funds$73,626The complete starting cash picture.
Estimated remaining funds due at closing
$73,626No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$55,470.14
Your down payment$55,470.14
Closing costs + prepaids$18,155.67
Total buyer cash needed$73,625.81
Remaining funds due$73,625.81
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%)$5,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,297.65
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,287.50
Initial HOA (3 months)$1,743.00
Prepaid interest, first (27 days)$2,209.52
Fees + prepaids$18,155.67
Your down payment is the seller’s equity. You take over the $459,530 balance, so the rest of the $515,000 price is paid at closing. A second mortgage can cover part of it. $73,625.81 is due at closing. Uses and sources reconcile at $533,155.67 each. Not a Closing Disclosure.