Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$429,409Cash toward the purchase price.
Closing costs + prepaids$16,497Not just lender fees.
Before credits & paid funds$445,905The complete starting cash picture.
Estimated remaining funds due at closing
$445,905No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$429,408.57
Your down payment$429,408.57
Closing costs + prepaids$16,496.84
Total buyer cash needed$445,905.41
Remaining funds due$445,905.41
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%)$7,500.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,602.96
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$900.00
Prepaid interest, first (9 days)$275.88
Fees + prepaids$16,496.84
Your down payment is the seller’s equity. You take over the $320,591 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $445,905.41 is due at closing. Uses and sources reconcile at $766,496.84 each. Not a Closing Disclosure.