Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$144,135Cash toward the purchase price.
Closing costs + prepaids$12,919Not just lender fees.
Before credits & paid funds$157,054The complete starting cash picture.
Estimated remaining funds due at closing
$157,054No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$144,135.15
Your down payment$144,135.15
Closing costs + prepaids$12,918.57
Total buyer cash needed$157,053.72
Remaining funds due$157,053.72
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%)$4,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,529.32
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$997.00
Prepaid interest, first (27 days)$674.24
Fees + prepaids$12,918.57
Your down payment is the seller’s equity. You take over the $305,865 balance, so the rest of the $450,000 price is paid at closing. A second mortgage can cover part of it. $157,053.72 is due at closing. Uses and sources reconcile at $462,918.57 each. Not a Closing Disclosure.