Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$320,516Cash toward the purchase price.
Closing costs + prepaids$21,182Not just lender fees.
Before credits & paid funds$341,697The complete starting cash picture.
Estimated remaining funds due at closing
$341,697No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$320,515.70
Your down payment$320,515.70
Closing costs + prepaids$21,181.59
Total buyer cash needed$341,697.29
Remaining funds due$341,697.29
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%)$7,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,392.42
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,997.50
Initial HOA (3 months)$1,044.00
Prepaid interest, first (27 days)$1,539.67
Fees + prepaids$21,181.59
Your down payment is the seller’s equity. You take over the $478,484 balance, so the rest of the $799,000 price is paid at closing. A second mortgage can cover part of it. $341,697.29 is due at closing. Uses and sources reconcile at $820,181.59 each. Not a Closing Disclosure.