Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$15,662Cash toward the purchase price.
Closing costs + prepaids$9,676Not just lender fees.
Before credits & paid funds$25,338The complete starting cash picture.
Estimated remaining funds due at closing
$25,338No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$15,661.64
Your down payment$15,661.64
Closing costs + prepaids$9,675.97
Total buyer cash needed$25,337.62
Remaining funds due$25,337.62
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%)$1,162.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$502.69
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$563.75
Initial HOA (3 months)$1,800.00
Prepaid interest, first (23 days)$429.53
Fees + prepaids$9,675.97
Your down payment is the seller’s equity. You take over the $100,538 balance, so the rest of the $116,200 price is paid at closing. A second mortgage can cover part of it. $25,337.62 is due at closing. Uses and sources reconcile at $125,875.97 each. Not a Closing Disclosure.