Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$2,725,619Cash toward the purchase price.
Closing costs + prepaids$48,364Not just lender fees.
Before credits & paid funds$2,773,983The complete starting cash picture.
Estimated remaining funds due at closing
$2,773,983No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$2,725,618.78
Your down payment$2,725,618.78
Closing costs + prepaids$48,364.32
Total buyer cash needed$2,773,983.10
Remaining funds due$2,773,983.10
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%)$33,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,366.91
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,604.50
Initial HOA (3 months)$457.74
Prepaid interest, first (31 days)$1,727.18
Fees + prepaids$48,364.32
Your down payment is the seller’s equity. You take over the $673,381 balance, so the rest of the $3,399,000 price is paid at closing. A second mortgage can cover part of it. $2,773,983.10 is due at closing. Uses and sources reconcile at $3,447,364.32 each. Not a Closing Disclosure.