Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$796,748Cash toward the purchase price.
Closing costs + prepaids$22,471Not just lender fees.
Before credits & paid funds$819,219The complete starting cash picture.
Estimated remaining funds due at closing
$819,219No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$796,747.73
Your down payment$796,747.73
Closing costs + prepaids$22,471.35
Total buyer cash needed$819,219.09
Remaining funds due$819,219.09
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%)$12,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,141.26
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,049.00
Prepaid interest, first (21 days)$813.09
Fees + prepaids$22,471.35
Your down payment is the seller’s equity. You take over the $428,252 balance, so the rest of the $1,225,000 price is paid at closing. A second mortgage can cover part of it. $819,219.09 is due at closing. Uses and sources reconcile at $1,247,471.35 each. Not a Closing Disclosure.