Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$267,225Cash toward the purchase price.
Closing costs + prepaids$13,822Not just lender fees.
Before credits & paid funds$281,046The complete starting cash picture.
Estimated remaining funds due at closing
$281,046No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$267,224.58
Your down payment$267,224.58
Closing costs + prepaids$13,821.65
Total buyer cash needed$281,046.23
Remaining funds due$281,046.23
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%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,288.88
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,312.50
Prepaid interest, first (28 days)$502.27
Fees + prepaids$13,821.65
Your down payment is the seller’s equity. You take over the $257,775 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $281,046.23 is due at closing. Uses and sources reconcile at $538,821.65 each. Not a Closing Disclosure.