Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$320,706Cash toward the purchase price.
Closing costs + prepaids$14,605Not just lender fees.
Before credits & paid funds$335,311The complete starting cash picture.
Estimated remaining funds due at closing
$335,311No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$320,705.98
Your down payment$320,705.98
Closing costs + prepaids$14,605.09
Total buyer cash needed$335,311.08
Remaining funds due$335,311.08
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%)$5,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,391.47
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$718.75
Initial HOA (3 months)$494.01
Prepaid interest, first (10 days)$542.86
Fees + prepaids$14,605.09
Your down payment is the seller’s equity. You take over the $278,294 balance, so the rest of the $599,000 price is paid at closing. A second mortgage can cover part of it. $335,311.08 is due at closing. Uses and sources reconcile at $613,605.09 each. Not a Closing Disclosure.