Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$94,993Cash toward the purchase price.
Closing costs + prepaids$14,091Not just lender fees.
Before credits & paid funds$109,084The complete starting cash picture.
Estimated remaining funds due at closing
$109,084No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$94,993.01
Your down payment$94,993.01
Closing costs + prepaids$14,091.03
Total buyer cash needed$109,084.04
Remaining funds due$109,084.04
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%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,150.03
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$630.00
Initial HOA (3 months)$27.51
Prepaid interest, first (12 days)$565.49
Fees + prepaids$14,091.03
Your down payment is the seller’s equity. You take over the $430,007 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $109,084.04 is due at closing. Uses and sources reconcile at $539,091.03 each. Not a Closing Disclosure.