Follow the dollars · Assumption only
A complete cash picture for Dec 15, 2026
Your down payment$93,411Cash toward the purchase price.
Closing costs + prepaids$17,709Not just lender fees.
Before credits & paid funds$111,120The complete starting cash picture.
Estimated remaining funds due at closing
$111,120No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$93,410.79
Your down payment$93,410.79
Closing costs + prepaids$17,708.73
Total buyer cash needed$111,119.51
Remaining funds due$111,119.51
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%)$6,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,907.95
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$843.75
Prepaid interest, first (17 days)$1,739.03
Fees + prepaids$17,708.73
Your down payment is the seller’s equity. You take over the $581,589 balance, so the rest of the $675,000 price is paid at closing. A second mortgage can cover part of it. $111,119.51 is due at closing. Uses and sources reconcile at $692,708.73 each. Not a Closing Disclosure.