Follow the dollars · Assumption only
A complete cash picture for Dec 27, 2026
Your down payment$145,357Cash toward the purchase price.
Closing costs + prepaids$14,546Not just lender fees.
Before credits & paid funds$159,903The complete starting cash picture.
Estimated remaining funds due at closing
$159,903No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$145,356.64
Your down payment$145,356.64
Closing costs + prepaids$14,546.03
Total buyer cash needed$159,902.67
Remaining funds due$159,902.67
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%)$5,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,022.72
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,402.25
Prepaid interest, first (5 days)$154.06
Fees + prepaids$14,546.03
Your down payment is the seller’s equity. You take over the $404,543 balance, so the rest of the $549,900 price is paid at closing. A second mortgage can cover part of it. $159,902.67 is due at closing. Uses and sources reconcile at $564,446.03 each. Not a Closing Disclosure.