Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$278,612Cash toward the purchase price.
Closing costs + prepaids$13,899Not just lender fees.
Before credits & paid funds$292,511The complete starting cash picture.
Estimated remaining funds due at closing
$292,511No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$278,612.43
Your down payment$278,612.43
Closing costs + prepaids$13,899.02
Total buyer cash needed$292,511.46
Remaining funds due$292,511.46
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%)$5,800.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,506.94
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$564.00
Prepaid interest, first (21 days)$560.09
Fees + prepaids$13,899.02
Your down payment is the seller’s equity. You take over the $301,388 balance, so the rest of the $580,000 price is paid at closing. A second mortgage can cover part of it. $292,511.46 is due at closing. Uses and sources reconcile at $593,899.02 each. Not a Closing Disclosure.