Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$51,765Cash toward the purchase price.
Closing costs + prepaids$17,860Not just lender fees.
Before credits & paid funds$69,625The complete starting cash picture.
Estimated remaining funds due at closing
$69,625No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$51,765.31
Your down payment$51,765.31
Closing costs + prepaids$17,859.86
Total buyer cash needed$69,625.17
Remaining funds due$69,625.17
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%)$5,850.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,666.17
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$28.25
Initial HOA (3 months)$795.00
Prepaid interest, first (31 days)$3,052.44
Fees + prepaids$17,859.86
Your down payment is the seller’s equity. You take over the $533,235 balance, so the rest of the $585,000 price is paid at closing. A second mortgage can cover part of it. $69,625.17 is due at closing. Uses and sources reconcile at $602,859.86 each. Not a Closing Disclosure.