Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$509,320Cash toward the purchase price.
Closing costs + prepaids$27,920Not just lender fees.
Before credits & paid funds$537,239The complete starting cash picture.
Estimated remaining funds due at closing
$537,239No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$509,319.78
Your down payment$509,319.78
Closing costs + prepaids$27,919.51
Total buyer cash needed$537,239.29
Remaining funds due$537,239.29
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%)$13,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$4,448.40
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,678.75
Prepaid interest, first (10 days)$1,584.36
Fees + prepaids$27,919.51
Your down payment is the seller’s equity. You take over the $889,680 balance, so the rest of the $1,399,000 price is paid at closing. A second mortgage can cover part of it. $537,239.29 is due at closing. Uses and sources reconcile at $1,426,919.51 each. Not a Closing Disclosure.