Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$1,257,162Cash toward the purchase price.
Closing costs + prepaids$20,941Not just lender fees.
Before credits & paid funds$1,278,103The complete starting cash picture.
Estimated remaining funds due at closing
$1,278,103No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$1,257,162.17
Your down payment$1,257,162.17
Closing costs + prepaids$20,941.04
Total buyer cash needed$1,278,103.21
Remaining funds due$1,278,103.21
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%)$12,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$189.19
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,554.00
Prepaid interest, first (12 days)$29.86
Fees + prepaids$20,941.04
Your down payment is the seller’s equity. You take over the $37,838 balance, so the rest of the $1,295,000 price is paid at closing. A second mortgage can cover part of it. $1,278,103.21 is due at closing. Uses and sources reconcile at $1,315,941.04 each. Not a Closing Disclosure.