Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$597,329Cash toward the purchase price.
Closing costs + prepaids$20,199Not just lender fees.
Before credits & paid funds$617,527The complete starting cash picture.
Estimated remaining funds due at closing
$617,527No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$597,328.57
Your down payment$597,328.57
Closing costs + prepaids$20,198.92
Total buyer cash needed$617,527.49
Remaining funds due$617,527.49
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%)$9,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,008.36
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,097.25
Initial HOA (3 months)$41.25
Prepaid interest, first (26 days)$844.06
Fees + prepaids$20,198.92
Your down payment is the seller’s equity. You take over the $401,671 balance, so the rest of the $999,000 price is paid at closing. A second mortgage can cover part of it. $617,527.49 is due at closing. Uses and sources reconcile at $1,019,198.92 each. Not a Closing Disclosure.