Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$43,652Cash toward the purchase price.
Closing costs + prepaids$13,628Not just lender fees.
Before credits & paid funds$57,280The complete starting cash picture.
Estimated remaining funds due at closing
$57,280No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$43,652.43
Your down payment$43,652.43
Closing costs + prepaids$13,627.94
Total buyer cash needed$57,280.38
Remaining funds due$57,280.38
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%)$4,249.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,906.24
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$528.75
Prepaid interest, first (27 days)$1,725.95
Fees + prepaids$13,627.94
Your down payment is the seller’s equity. You take over the $381,248 balance, so the rest of the $424,900 price is paid at closing. A second mortgage can cover part of it. $57,280.38 is due at closing. Uses and sources reconcile at $438,527.94 each. Not a Closing Disclosure.