Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$392,932Cash toward the purchase price.
Closing costs + prepaids$17,666Not just lender fees.
Before credits & paid funds$410,598The complete starting cash picture.
Estimated remaining funds due at closing
$410,598No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$392,932.25
Your down payment$392,932.25
Closing costs + prepaids$17,666.17
Total buyer cash needed$410,598.42
Remaining funds due$410,598.42
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%)$7,800.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,935.34
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$788.00
Prepaid interest, first (27 days)$924.83
Fees + prepaids$17,666.17
Your down payment is the seller’s equity. You take over the $387,068 balance, so the rest of the $780,000 price is paid at closing. A second mortgage can cover part of it. $410,598.42 is due at closing. Uses and sources reconcile at $797,666.17 each. Not a Closing Disclosure.