Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$14,201Cash toward the purchase price.
Closing costs + prepaids$10,712Not just lender fees.
Before credits & paid funds$24,913The complete starting cash picture.
Estimated remaining funds due at closing
$24,913No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$14,201.21
Your down payment$14,201.21
Closing costs + prepaids$10,711.53
Total buyer cash needed$24,912.74
Remaining funds due$24,912.74
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%)$2,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,303.99
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$232.00
Prepaid interest, first (26 days)$1,207.53
Fees + prepaids$10,711.53
Your down payment is the seller’s equity. You take over the $260,799 balance, so the rest of the $275,000 price is paid at closing. A second mortgage can cover part of it. $24,912.74 is due at closing. Uses and sources reconcile at $285,711.53 each. Not a Closing Disclosure.