Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$133,703Cash toward the purchase price.
Closing costs + prepaids$17,872Not just lender fees.
Before credits & paid funds$151,575The complete starting cash picture.
Estimated remaining funds due at closing
$151,575No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$133,702.89
Your down payment$133,702.89
Closing costs + prepaids$17,872.10
Total buyer cash needed$151,574.99
Remaining funds due$151,574.99
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%)$2,706.49
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,687.50
Prepaid interest, first (29 days)$1,260.11
Fees + prepaids$17,872.10
Your down payment is the seller’s equity. You take over the $541,297 balance, so the rest of the $675,000 price is paid at closing. A second mortgage can cover part of it. $151,574.99 is due at closing. Uses and sources reconcile at $692,872.10 each. Not a Closing Disclosure.