Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$29,814Cash toward the purchase price.
Closing costs + prepaids$14,575Not just lender fees.
Before credits & paid funds$44,388The complete starting cash picture.
Estimated remaining funds due at closing
$44,388No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$29,813.78
Your down payment$29,813.78
Closing costs + prepaids$14,574.52
Total buyer cash needed$44,388.29
Remaining funds due$44,388.29
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%)$4,490.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,095.93
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$439.50
Initial HOA (3 months)$432.00
Prepaid interest, first (26 days)$1,899.09
Fees + prepaids$14,574.52
Your down payment is the seller’s equity. You take over the $419,186 balance, so the rest of the $449,000 price is paid at closing. A second mortgage can cover part of it. $44,388.29 is due at closing. Uses and sources reconcile at $463,574.52 each. Not a Closing Disclosure.