Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$21,876Cash toward the purchase price.
Closing costs + prepaids$15,457Not just lender fees.
Before credits & paid funds$37,334The complete starting cash picture.
Estimated remaining funds due at closing
$37,334No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$21,876.42
Your down payment$21,876.42
Closing costs + prepaids$15,457.39
Total buyer cash needed$37,333.81
Remaining funds due$37,333.81
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%)$5,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,765.62
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$690.00
Initial HOA (3 months)$20.01
Prepaid interest, first (12 days)$763.77
Fees + prepaids$15,457.39
Your down payment is the seller’s equity. You take over the $553,124 balance, so the rest of the $575,000 price is paid at closing. A second mortgage can cover part of it. $37,333.81 is due at closing. Uses and sources reconcile at $590,457.39 each. Not a Closing Disclosure.