Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$33,018Cash toward the purchase price.
Closing costs + prepaids$15,868Not just lender fees.
Before credits & paid funds$48,886The complete starting cash picture.
Estimated remaining funds due at closing
$48,886No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$33,017.93
Your down payment$33,017.93
Closing costs + prepaids$15,868.44
Total buyer cash needed$48,886.36
Remaining funds due$48,886.36
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%)$6,050.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,859.91
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$726.00
Initial HOA (3 months)$285.00
Prepaid interest, first (6 days)$479.52
Fees + prepaids$15,868.44
Your down payment is the seller’s equity. You take over the $571,982 balance, so the rest of the $605,000 price is paid at closing. A second mortgage can cover part of it. $48,886.36 is due at closing. Uses and sources reconcile at $620,868.44 each. Not a Closing Disclosure.