Follow the dollars · Assumption only
A complete cash picture for Dec 7, 2026
Your down payment$766,827Cash toward the purchase price.
Closing costs + prepaids$25,099Not just lender fees.
Before credits & paid funds$791,926The complete starting cash picture.
Estimated remaining funds due at closing
$791,926No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$766,827.16
Your down payment$766,827.16
Closing costs + prepaids$25,098.57
Total buyer cash needed$791,925.74
Remaining funds due$791,925.74
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%)$11,290.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,810.86
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$2,822.50
Initial HOA (3 months)$2,151.00
Prepaid interest, first (25 days)$806.21
Fees + prepaids$25,098.57
Your down payment is the seller’s equity. You take over the $362,173 balance, so the rest of the $1,129,000 price is paid at closing. A second mortgage can cover part of it. $791,925.74 is due at closing. Uses and sources reconcile at $1,154,098.57 each. Not a Closing Disclosure.