Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$587,596Cash toward the purchase price.
Closing costs + prepaids$18,378Not just lender fees.
Before credits & paid funds$605,974The complete starting cash picture.
Estimated remaining funds due at closing
$605,974No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$587,596.17
Your down payment$587,596.17
Closing costs + prepaids$18,378.27
Total buyer cash needed$605,974.44
Remaining funds due$605,974.44
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%)$8,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,557.02
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$645.25
Prepaid interest, first (31 days)$968.00
Fees + prepaids$18,378.27
Your down payment is the seller’s equity. You take over the $311,404 balance, so the rest of the $899,000 price is paid at closing. A second mortgage can cover part of it. $605,974.44 is due at closing. Uses and sources reconcile at $917,378.27 each. Not a Closing Disclosure.