Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$311,086Cash toward the purchase price.
Closing costs + prepaids$17,632Not just lender fees.
Before credits & paid funds$328,718The complete starting cash picture.
Estimated remaining funds due at closing
$328,718No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$311,085.69
Your down payment$311,085.69
Closing costs + prepaids$17,632.31
Total buyer cash needed$328,718.00
Remaining funds due$328,718.00
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%)$2,194.57
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$713.00
Prepaid interest, first (23 days)$1,006.74
Fees + prepaids$17,632.31
Your down payment is the seller’s equity. You take over the $438,914 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $328,718.00 is due at closing. Uses and sources reconcile at $767,632.31 each. Not a Closing Disclosure.