Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$454,871Cash toward the purchase price.
Closing costs + prepaids$18,451Not just lender fees.
Before credits & paid funds$473,322The complete starting cash picture.
Estimated remaining funds due at closing
$473,322No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$454,870.62
Your down payment$454,870.62
Closing costs + prepaids$18,451.14
Total buyer cash needed$473,321.76
Remaining funds due$473,321.76
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%)$8,249.50
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,850.40
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$990.00
Initial HOA (3 months)$426.00
Prepaid interest, first (18 days)$717.24
Fees + prepaids$18,451.14
Your down payment is the seller’s equity. You take over the $370,079 balance, so the rest of the $824,950 price is paid at closing. A second mortgage can cover part of it. $473,321.76 is due at closing. Uses and sources reconcile at $843,401.14 each. Not a Closing Disclosure.