Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$450,934Cash toward the purchase price.
Closing costs + prepaids$16,375Not just lender fees.
Before credits & paid funds$467,309The complete starting cash picture.
Estimated remaining funds due at closing
$467,309No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$450,933.89
Your down payment$450,933.89
Closing costs + prepaids$16,374.83
Total buyer cash needed$467,308.72
Remaining funds due$467,308.72
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%)$1,495.33
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$900.00
Initial HOA (3 months)$31.26
Prepaid interest, first (10 days)$230.24
Fees + prepaids$16,374.83
Your down payment is the seller’s equity. You take over the $299,066 balance, so the rest of the $750,000 price is paid at closing. A second mortgage can cover part of it. $467,308.72 is due at closing. Uses and sources reconcile at $766,374.83 each. Not a Closing Disclosure.