Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$9,730Cash toward the purchase price.
Closing costs + prepaids$17,110Not just lender fees.
Before credits & paid funds$26,840The complete starting cash picture.
Estimated remaining funds due at closing
$26,840No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$9,730.17
Your down payment$9,730.17
Closing costs + prepaids$17,109.54
Total buyer cash needed$26,839.71
Remaining funds due$26,839.71
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%)$5,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,926.35
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$416.75
Initial HOA (3 months)$98.76
Prepaid interest, first (23 days)$2,249.68
Fees + prepaids$17,109.54
Your down payment is the seller’s equity. You take over the $585,270 balance, so the rest of the $595,000 price is paid at closing. A second mortgage can cover part of it. $26,839.71 is due at closing. Uses and sources reconcile at $612,109.54 each. Not a Closing Disclosure.