Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$574,937Cash toward the purchase price.
Closing costs + prepaids$16,988Not just lender fees.
Before credits & paid funds$591,924The complete starting cash picture.
Estimated remaining funds due at closing
$591,924No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$574,936.51
Your down payment$574,936.51
Closing costs + prepaids$16,987.61
Total buyer cash needed$591,924.12
Remaining funds due$591,924.12
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%)$875.32
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,875.00
Prepaid interest, first (27 days)$519.29
Fees + prepaids$16,987.61
Your down payment is the seller’s equity. You take over the $175,063 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $591,924.12 is due at closing. Uses and sources reconcile at $766,987.61 each. Not a Closing Disclosure.