Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$271,509Cash toward the purchase price.
Closing costs + prepaids$13,213Not just lender fees.
Before credits & paid funds$284,722The complete starting cash picture.
Estimated remaining funds due at closing
$284,722No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$271,508.53
Your down payment$271,508.53
Closing costs + prepaids$13,213.08
Total buyer cash needed$284,721.61
Remaining funds due$284,721.61
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%)$5,149.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,216.96
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$784.00
Initial HOA (3 months)$90.00
Prepaid interest, first (25 days)$505.12
Fees + prepaids$13,213.08
Your down payment is the seller’s equity. You take over the $243,391 balance, so the rest of the $514,900 price is paid at closing. A second mortgage can cover part of it. $284,721.61 is due at closing. Uses and sources reconcile at $528,113.08 each. Not a Closing Disclosure.