Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$253,057Cash toward the purchase price.
Closing costs + prepaids$12,454Not just lender fees.
Before credits & paid funds$265,512The complete starting cash picture.
Estimated remaining funds due at closing
$265,512No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$253,057.24
Your down payment$253,057.24
Closing costs + prepaids$12,454.49
Total buyer cash needed$265,511.73
Remaining funds due$265,511.73
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%)$4,999.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,234.71
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$403.50
Prepaid interest, first (18 days)$348.29
Fees + prepaids$12,454.49
Your down payment is the seller’s equity. You take over the $246,942 balance, so the rest of the $499,999 price is paid at closing. A second mortgage can cover part of it. $265,511.73 is due at closing. Uses and sources reconcile at $512,453.49 each. Not a Closing Disclosure.