Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$74,497Cash toward the purchase price.
Closing costs + prepaids$14,910Not just lender fees.
Before credits & paid funds$89,406The complete starting cash picture.
Estimated remaining funds due at closing
$89,406No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$74,496.69
Your down payment$74,496.69
Closing costs + prepaids$14,909.61
Total buyer cash needed$89,406.30
Remaining funds due$89,406.30
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%)$2,002.52
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$329.75
Initial HOA (3 months)$246.00
Prepaid interest, first (30 days)$2,113.34
Fees + prepaids$14,909.61
Your down payment is the seller’s equity. You take over the $400,503 balance, so the rest of the $475,000 price is paid at closing. A second mortgage can cover part of it. $89,406.30 is due at closing. Uses and sources reconcile at $489,909.61 each. Not a Closing Disclosure.