Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$1,006,491Cash toward the purchase price.
Closing costs + prepaids$27,848Not just lender fees.
Before credits & paid funds$1,034,339The complete starting cash picture.
Estimated remaining funds due at closing
$1,034,339No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$1,006,491.41
Your down payment$1,006,491.41
Closing costs + prepaids$27,847.82
Total buyer cash needed$1,034,339.23
Remaining funds due$1,034,339.23
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%)$15,490.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,712.54
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,183.75
Initial HOA (3 months)$7.50
Prepaid interest, first (22 days)$1,236.03
Fees + prepaids$27,847.82
Your down payment is the seller’s equity. You take over the $542,509 balance, so the rest of the $1,549,000 price is paid at closing. A second mortgage can cover part of it. $1,034,339.23 is due at closing. Uses and sources reconcile at $1,576,847.82 each. Not a Closing Disclosure.