Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$40,517Cash toward the purchase price.
Closing costs + prepaids$11,965Not just lender fees.
Before credits & paid funds$52,482The complete starting cash picture.
Estimated remaining funds due at closing
$52,482No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$40,516.84
Your down payment$40,516.84
Closing costs + prepaids$11,964.82
Total buyer cash needed$52,481.66
Remaining funds due$52,481.66
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%)$3,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,792.42
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$478.75
Initial HOA (3 months)$125.01
Prepaid interest, first (6 days)$360.64
Fees + prepaids$11,964.82
Your down payment is the seller’s equity. You take over the $358,483 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $52,481.66 is due at closing. Uses and sources reconcile at $410,964.82 each. Not a Closing Disclosure.