Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$50,971Cash toward the purchase price.
Closing costs + prepaids$16,956Not just lender fees.
Before credits & paid funds$67,927The complete starting cash picture.
Estimated remaining funds due at closing
$67,927No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$50,970.77
Your down payment$50,970.77
Closing costs + prepaids$16,956.41
Total buyer cash needed$67,927.18
Remaining funds due$67,927.18
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%)$6,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,945.15
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$768.00
Initial HOA (3 months)$162.99
Prepaid interest, first (12 days)$1,212.27
Fees + prepaids$16,956.41
Your down payment is the seller’s equity. You take over the $589,029 balance, so the rest of the $640,000 price is paid at closing. A second mortgage can cover part of it. $67,927.18 is due at closing. Uses and sources reconcile at $656,956.41 each. Not a Closing Disclosure.