Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$428,743Cash toward the purchase price.
Closing costs + prepaids$18,791Not just lender fees.
Before credits & paid funds$447,534The complete starting cash picture.
Estimated remaining funds due at closing
$447,534No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$428,743.02
Your down payment$428,743.02
Closing costs + prepaids$18,790.64
Total buyer cash needed$447,533.65
Remaining funds due$447,533.65
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%)$8,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,856.28
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,936.00
Prepaid interest, first (28 days)$780.35
Fees + prepaids$18,790.64
Your down payment is the seller’s equity. You take over the $371,257 balance, so the rest of the $800,000 price is paid at closing. A second mortgage can cover part of it. $447,533.65 is due at closing. Uses and sources reconcile at $818,790.64 each. Not a Closing Disclosure.