Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$199,751Cash toward the purchase price.
Closing costs + prepaids$18,676Not just lender fees.
Before credits & paid funds$218,427The complete starting cash picture.
Estimated remaining funds due at closing
$218,427No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$199,751.41
Your down payment$199,751.41
Closing costs + prepaids$18,675.74
Total buyer cash needed$218,427.15
Remaining funds due$218,427.15
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%)$6,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,476.24
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,737.50
Initial HOA (3 months)$390.00
Prepaid interest, first (23 days)$1,653.99
Fees + prepaids$18,675.74
Your down payment is the seller’s equity. You take over the $495,249 balance, so the rest of the $695,000 price is paid at closing. A second mortgage can cover part of it. $218,427.15 is due at closing. Uses and sources reconcile at $713,675.74 each. Not a Closing Disclosure.