Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$474,898Cash toward the purchase price.
Closing costs + prepaids$15,682Not just lender fees.
Before credits & paid funds$490,580The complete starting cash picture.
Estimated remaining funds due at closing
$490,580No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$474,897.88
Your down payment$474,897.88
Closing costs + prepaids$15,682.00
Total buyer cash needed$490,579.88
Remaining funds due$490,579.88
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%)$6,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,000.51
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,687.50
Initial HOA (3 months)$360.00
Prepaid interest, first (28 days)$415.99
Fees + prepaids$15,682.00
Your down payment is the seller’s equity. You take over the $200,102 balance, so the rest of the $675,000 price is paid at closing. A second mortgage can cover part of it. $490,579.88 is due at closing. Uses and sources reconcile at $690,682.00 each. Not a Closing Disclosure.