Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$211,658Cash toward the purchase price.
Closing costs + prepaids$13,555Not just lender fees.
Before credits & paid funds$225,212The complete starting cash picture.
Estimated remaining funds due at closing
$225,212No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$211,657.52
Your down payment$211,657.52
Closing costs + prepaids$13,554.79
Total buyer cash needed$225,212.31
Remaining funds due$225,212.31
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%)$5,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,516.71
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$429.00
Initial HOA (3 months)$282.00
Prepaid interest, first (27 days)$709.07
Fees + prepaids$13,554.79
Your down payment is the seller’s equity. You take over the $303,342 balance, so the rest of the $515,000 price is paid at closing. A second mortgage can cover part of it. $225,212.31 is due at closing. Uses and sources reconcile at $528,554.79 each. Not a Closing Disclosure.