Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$2,673Cash toward the purchase price.
Closing costs + prepaids$12,476Not just lender fees.
Before credits & paid funds$15,148The complete starting cash picture.
Estimated remaining funds due at closing
$15,148No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$2,672.72
Your down payment$2,672.72
Closing costs + prepaids$12,475.75
Total buyer cash needed$15,148.47
Remaining funds due$15,148.47
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%)$3,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,986.14
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$611.25
Initial HOA (3 months)$546.00
Prepaid interest, first (2 days)$115.36
Fees + prepaids$12,475.75
Your down payment is the seller’s equity. You take over the $397,227 balance, so the rest of the $399,900 price is paid at closing. A second mortgage can cover part of it. $15,148.47 is due at closing. Uses and sources reconcile at $412,375.75 each. Not a Closing Disclosure.