Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$773,086Cash toward the purchase price.
Closing costs + prepaids$24,399Not just lender fees.
Before credits & paid funds$797,486The complete starting cash picture.
Estimated remaining funds due at closing
$797,486No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$773,086.46
Your down payment$773,086.46
Closing costs + prepaids$24,399.15
Total buyer cash needed$797,485.61
Remaining funds due$797,485.61
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%)$12,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,634.07
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,224.75
Initial HOA (3 months)$285.00
Prepaid interest, first (22 days)$1,038.33
Fees + prepaids$24,399.15
Your down payment is the seller’s equity. You take over the $526,814 balance, so the rest of the $1,299,900 price is paid at closing. A second mortgage can cover part of it. $797,485.61 is due at closing. Uses and sources reconcile at $1,324,299.15 each. Not a Closing Disclosure.