Follow the dollars · Assumption only
A complete cash picture for Dec 17, 2026
Your down payment$19,657Cash toward the purchase price.
Closing costs + prepaids$10,206Not just lender fees.
Before credits & paid funds$29,863The complete starting cash picture.
Estimated remaining funds due at closing
$29,863No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$19,657.30
Your down payment$19,657.30
Closing costs + prepaids$10,205.62
Total buyer cash needed$29,862.92
Remaining funds due$29,862.92
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%)$2,599.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,201.21
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$500.25
Prepaid interest, first (15 days)$687.16
Fees + prepaids$10,205.62
Your down payment is the seller’s equity. You take over the $240,243 balance, so the rest of the $259,900 price is paid at closing. A second mortgage can cover part of it. $29,862.92 is due at closing. Uses and sources reconcile at $270,105.62 each. Not a Closing Disclosure.