Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$1,368,779Cash toward the purchase price.
Closing costs + prepaids$32,518Not just lender fees.
Before credits & paid funds$1,401,297The complete starting cash picture.
Estimated remaining funds due at closing
$1,401,297No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$1,368,778.85
Your down payment$1,368,778.85
Closing costs + prepaids$32,518.35
Total buyer cash needed$1,401,297.20
Remaining funds due$1,401,297.20
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%)$18,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,531.11
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$4,781.25
Prepaid interest, first (6 days)$237.99
Fees + prepaids$32,518.35
Your down payment is the seller’s equity. You take over the $506,221 balance, so the rest of the $1,875,000 price is paid at closing. A second mortgage can cover part of it. $1,401,297.20 is due at closing. Uses and sources reconcile at $1,907,518.35 each. Not a Closing Disclosure.