Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$1,675,454Cash toward the purchase price.
Closing costs + prepaids$32,371Not just lender fees.
Before credits & paid funds$1,707,825The complete starting cash picture.
Estimated remaining funds due at closing
$1,707,825No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$1,675,454.12
Your down payment$1,675,454.12
Closing costs + prepaids$32,370.96
Total buyer cash needed$1,707,825.08
Remaining funds due$1,707,825.08
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%)$20,950.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,097.73
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,146.25
Prepaid interest, first (27 days)$958.98
Fees + prepaids$32,370.96
Your down payment is the seller’s equity. You take over the $419,546 balance, so the rest of the $2,095,000 price is paid at closing. A second mortgage can cover part of it. $1,707,825.08 is due at closing. Uses and sources reconcile at $2,127,370.96 each. Not a Closing Disclosure.