Follow the dollars · Assumption only
A complete cash picture for Nov 29, 2026
Your down payment$186,192Cash toward the purchase price.
Closing costs + prepaids$19,137Not just lender fees.
Before credits & paid funds$205,329The complete starting cash picture.
Estimated remaining funds due at closing
$205,329No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$186,192.49
Your down payment$186,192.49
Closing costs + prepaids$19,136.91
Total buyer cash needed$205,329.40
Remaining funds due$205,329.40
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%)$8,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,318.54
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$731.00
Initial HOA (3 months)$270.00
Prepaid interest, first (2 days)$100.37
Fees + prepaids$19,136.91
Your down payment is the seller’s equity. You take over the $663,708 balance, so the rest of the $849,900 price is paid at closing. A second mortgage can cover part of it. $205,329.40 is due at closing. Uses and sources reconcile at $869,036.91 each. Not a Closing Disclosure.