Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$121,090Cash toward the purchase price.
Closing costs + prepaids$17,482Not just lender fees.
Before credits & paid funds$138,572The complete starting cash picture.
Estimated remaining funds due at closing
$138,572No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$121,090.16
Your down payment$121,090.16
Closing costs + prepaids$17,481.79
Total buyer cash needed$138,571.95
Remaining funds due$138,571.95
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%)$6,350.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,569.55
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$742.75
Initial HOA (3 months)$129.99
Prepaid interest, first (23 days)$2,221.50
Fees + prepaids$17,481.79
Your down payment is the seller’s equity. You take over the $513,910 balance, so the rest of the $635,000 price is paid at closing. A second mortgage can cover part of it. $138,571.95 is due at closing. Uses and sources reconcile at $652,481.79 each. Not a Closing Disclosure.