Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$514,456Cash toward the purchase price.
Closing costs + prepaids$18,371Not just lender fees.
Before credits & paid funds$532,827The complete starting cash picture.
Estimated remaining funds due at closing
$532,827No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$514,456.50
Your down payment$514,456.50
Closing costs + prepaids$18,370.60
Total buyer cash needed$532,827.09
Remaining funds due$532,827.09
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%)$9,248.88
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,052.16
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$670.75
Initial HOA (3 months)$150.00
Prepaid interest, first (1 days)$30.81
Fees + prepaids$18,370.60
Your down payment is the seller’s equity. You take over the $410,432 balance, so the rest of the $924,888 price is paid at closing. A second mortgage can cover part of it. $532,827.09 is due at closing. Uses and sources reconcile at $943,258.60 each. Not a Closing Disclosure.