Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$1,065,093Cash toward the purchase price.
Closing costs + prepaids$22,574Not just lender fees.
Before credits & paid funds$1,087,668The complete starting cash picture.
Estimated remaining funds due at closing
$1,087,668No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$1,065,093.47
Your down payment$1,065,093.47
Closing costs + prepaids$22,574.49
Total buyer cash needed$1,087,667.95
Remaining funds due$1,087,667.95
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%)$13,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,669.53
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$671.25
Prepaid interest, first (1 days)$25.71
Fees + prepaids$22,574.49
Your down payment is the seller’s equity. You take over the $333,907 balance, so the rest of the $1,399,000 price is paid at closing. A second mortgage can cover part of it. $1,087,667.95 is due at closing. Uses and sources reconcile at $1,421,574.49 each. Not a Closing Disclosure.