Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$694,437Cash toward the purchase price.
Closing costs + prepaids$22,911Not just lender fees.
Before credits & paid funds$717,348The complete starting cash picture.
Estimated remaining funds due at closing
$717,348No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$694,436.92
Your down payment$694,436.92
Closing costs + prepaids$22,910.94
Total buyer cash needed$717,347.87
Remaining funds due$717,347.87
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%)$11,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,027.82
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,750.00
Prepaid interest, first (29 days)$915.13
Fees + prepaids$22,910.94
Your down payment is the seller’s equity. You take over the $405,563 balance, so the rest of the $1,100,000 price is paid at closing. A second mortgage can cover part of it. $717,347.87 is due at closing. Uses and sources reconcile at $1,122,910.94 each. Not a Closing Disclosure.