Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$470,768Cash toward the purchase price.
Closing costs + prepaids$16,470Not just lender fees.
Before credits & paid funds$487,238The complete starting cash picture.
Estimated remaining funds due at closing
$487,238No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$470,767.66
Your down payment$470,767.66
Closing costs + prepaids$16,470.15
Total buyer cash needed$487,237.81
Remaining funds due$487,237.81
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%)$1,396.16
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$689.50
Prepaid interest, first (22 days)$666.49
Fees + prepaids$16,470.15
Your down payment is the seller’s equity. You take over the $279,232 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $487,237.81 is due at closing. Uses and sources reconcile at $766,470.15 each. Not a Closing Disclosure.