Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$406,982Cash toward the purchase price.
Closing costs + prepaids$18,786Not just lender fees.
Before credits & paid funds$425,767The complete starting cash picture.
Estimated remaining funds due at closing
$425,767No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$406,981.79
Your down payment$406,981.79
Closing costs + prepaids$18,785.62
Total buyer cash needed$425,767.41
Remaining funds due$425,767.41
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%)$8,550.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,240.09
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$636.00
Prepaid interest, first (31 days)$1,141.53
Fees + prepaids$18,785.62
Your down payment is the seller’s equity. You take over the $448,018 balance, so the rest of the $855,000 price is paid at closing. A second mortgage can cover part of it. $425,767.41 is due at closing. Uses and sources reconcile at $873,785.62 each. Not a Closing Disclosure.