Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$26,743Cash toward the purchase price.
Closing costs + prepaids$18,815Not just lender fees.
Before credits & paid funds$45,558The complete starting cash picture.
Estimated remaining funds due at closing
$45,558No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$26,743.12
Your down payment$26,743.12
Closing costs + prepaids$18,814.84
Total buyer cash needed$45,557.96
Remaining funds due$45,557.96
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%)$6,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,066.28
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$963.25
Initial HOA (3 months)$222.00
Prepaid interest, first (26 days)$2,695.31
Fees + prepaids$18,814.84
Your down payment is the seller’s equity. You take over the $613,257 balance, so the rest of the $640,000 price is paid at closing. A second mortgage can cover part of it. $45,557.96 is due at closing. Uses and sources reconcile at $658,814.84 each. Not a Closing Disclosure.