Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$202,851Cash toward the purchase price.
Closing costs + prepaids$13,894Not just lender fees.
Before credits & paid funds$216,745The complete starting cash picture.
Estimated remaining funds due at closing
$216,745No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$202,851.33
Your down payment$202,851.33
Closing costs + prepaids$13,893.55
Total buyer cash needed$216,744.87
Remaining funds due$216,744.87
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%)$5,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,810.74
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$678.00
Initial HOA (3 months)$135.00
Prepaid interest, first (6 days)$151.80
Fees + prepaids$13,893.55
Your down payment is the seller’s equity. You take over the $362,149 balance, so the rest of the $565,000 price is paid at closing. A second mortgage can cover part of it. $216,744.87 is due at closing. Uses and sources reconcile at $578,893.55 each. Not a Closing Disclosure.