Follow the dollars · Assumption only
A complete cash picture for Dec 12, 2026
Your down payment$44,144Cash toward the purchase price.
Closing costs + prepaids$18,173Not just lender fees.
Before credits & paid funds$62,317The complete starting cash picture.
Estimated remaining funds due at closing
$62,317No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$44,144.50
Your down payment$44,144.50
Closing costs + prepaids$18,172.97
Total buyer cash needed$62,317.47
Remaining funds due$62,317.47
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%)$6,400.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,979.28
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$835.25
Initial HOA (3 months)$267.00
Prepaid interest, first (20 days)$2,223.44
Fees + prepaids$18,172.97
Your down payment is the seller’s equity. You take over the $595,856 balance, so the rest of the $640,000 price is paid at closing. A second mortgage can cover part of it. $62,317.47 is due at closing. Uses and sources reconcile at $658,172.97 each. Not a Closing Disclosure.