Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$274,862Cash toward the purchase price.
Closing costs + prepaids$18,099Not just lender fees.
Before credits & paid funds$292,961The complete starting cash picture.
Estimated remaining funds due at closing
$292,961No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$274,861.69
Your down payment$274,861.69
Closing costs + prepaids$18,099.16
Total buyer cash needed$292,960.86
Remaining funds due$292,960.86
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%)$2,375.69
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$767.25
Prepaid interest, first (29 days)$1,238.22
Fees + prepaids$18,099.16
Your down payment is the seller’s equity. You take over the $475,138 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $292,960.86 is due at closing. Uses and sources reconcile at $768,099.16 each. Not a Closing Disclosure.