Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$54,818Cash toward the purchase price.
Closing costs + prepaids$13,753Not just lender fees.
Before credits & paid funds$68,571The complete starting cash picture.
Estimated remaining funds due at closing
$68,571No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$54,817.73
Your down payment$54,817.73
Closing costs + prepaids$13,753.23
Total buyer cash needed$68,570.96
Remaining funds due$68,570.96
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%)$3,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,720.91
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$478.75
Initial HOA (3 months)$2,031.00
Prepaid interest, first (12 days)$314.57
Fees + prepaids$13,753.23
Your down payment is the seller’s equity. You take over the $344,182 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $68,570.96 is due at closing. Uses and sources reconcile at $412,753.23 each. Not a Closing Disclosure.