Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$257,617Cash toward the purchase price.
Closing costs + prepaids$12,999Not just lender fees.
Before credits & paid funds$270,616The complete starting cash picture.
Estimated remaining funds due at closing
$270,616No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$257,616.99
Your down payment$257,616.99
Closing costs + prepaids$12,998.95
Total buyer cash needed$270,615.94
Remaining funds due$270,615.94
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%)$4,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,206.92
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$791.75
Prepaid interest, first (25 days)$542.29
Fees + prepaids$12,998.95
Your down payment is the seller’s equity. You take over the $241,383 balance, so the rest of the $499,000 price is paid at closing. A second mortgage can cover part of it. $270,615.94 is due at closing. Uses and sources reconcile at $511,998.95 each. Not a Closing Disclosure.