Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$29,169Cash toward the purchase price.
Closing costs + prepaids$14,021Not just lender fees.
Before credits & paid funds$43,190The complete starting cash picture.
Estimated remaining funds due at closing
$43,190No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,169.11
Your down payment$29,169.11
Closing costs + prepaids$14,021.19
Total buyer cash needed$43,190.30
Remaining funds due$43,190.30
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%)$4,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,229.15
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$570.00
Prepaid interest, first (12 days)$1,004.04
Fees + prepaids$14,021.19
Your down payment is the seller’s equity. You take over the $445,831 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $43,190.30 is due at closing. Uses and sources reconcile at $489,021.19 each. Not a Closing Disclosure.