Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$653,096Cash toward the purchase price.
Closing costs + prepaids$18,928Not just lender fees.
Before credits & paid funds$672,024The complete starting cash picture.
Estimated remaining funds due at closing
$672,024No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$653,095.88
Your down payment$653,095.88
Closing costs + prepaids$18,928.17
Total buyer cash needed$672,024.06
Remaining funds due$672,024.06
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%)$9,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,609.52
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$566.00
Prepaid interest, first (31 days)$784.65
Fees + prepaids$18,928.17
Your down payment is the seller’s equity. You take over the $321,904 balance, so the rest of the $975,000 price is paid at closing. A second mortgage can cover part of it. $672,024.06 is due at closing. Uses and sources reconcile at $993,928.17 each. Not a Closing Disclosure.