Follow the dollars · Assumption only
A complete cash picture for Dec 8, 2026
Your down payment$413,359Cash toward the purchase price.
Closing costs + prepaids$13,129Not just lender fees.
Before credits & paid funds$426,488The complete starting cash picture.
Estimated remaining funds due at closing
$426,488No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$413,359.04
Your down payment$413,359.04
Closing costs + prepaids$13,128.69
Total buyer cash needed$426,487.73
Remaining funds due$426,487.73
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%)$5,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$808.20
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$681.00
Initial HOA (3 months)$45.24
Prepaid interest, first (24 days)$376.25
Fees + prepaids$13,128.69
Your down payment is the seller’s equity. You take over the $161,641 balance, so the rest of the $575,000 price is paid at closing. A second mortgage can cover part of it. $426,487.73 is due at closing. Uses and sources reconcile at $588,128.69 each. Not a Closing Disclosure.