Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$25,568Cash toward the purchase price.
Closing costs + prepaids$12,221Not just lender fees.
Before credits & paid funds$37,789The complete starting cash picture.
Estimated remaining funds due at closing
$37,789No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$25,567.97
Your down payment$25,567.97
Closing costs + prepaids$12,221.34
Total buyer cash needed$37,789.31
Remaining funds due$37,789.31
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%)$4,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,072.16
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$35.75
Initial HOA (3 months)$351.00
Prepaid interest, first (2 days)$144.43
Fees + prepaids$12,221.34
Your down payment is the seller’s equity. You take over the $414,432 balance, so the rest of the $440,000 price is paid at closing. A second mortgage can cover part of it. $37,789.31 is due at closing. Uses and sources reconcile at $452,221.34 each. Not a Closing Disclosure.