Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$378,694Cash toward the purchase price.
Closing costs + prepaids$18,170Not just lender fees.
Before credits & paid funds$396,864The complete starting cash picture.
Estimated remaining funds due at closing
$396,864No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$378,693.93
Your down payment$378,693.93
Closing costs + prepaids$18,169.77
Total buyer cash needed$396,863.70
Remaining funds due$396,863.70
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%)$7,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,101.53
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$980.25
Initial HOA (3 months)$228.00
Prepaid interest, first (19 days)$651.99
Fees + prepaids$18,169.77
Your down payment is the seller’s equity. You take over the $420,306 balance, so the rest of the $799,000 price is paid at closing. A second mortgage can cover part of it. $396,863.70 is due at closing. Uses and sources reconcile at $817,169.77 each. Not a Closing Disclosure.