Follow the dollars · Assumption only
A complete cash picture for Dec 11, 2026
Your down payment$315,536Cash toward the purchase price.
Closing costs + prepaids$17,803Not just lender fees.
Before credits & paid funds$333,339The complete starting cash picture.
Estimated remaining funds due at closing
$333,339No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$315,536.07
Your down payment$315,536.07
Closing costs + prepaids$17,803.40
Total buyer cash needed$333,339.47
Remaining funds due$333,339.47
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%)$7,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,297.32
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$758.25
Prepaid interest, first (21 days)$779.83
Fees + prepaids$17,803.40
Your down payment is the seller’s equity. You take over the $459,464 balance, so the rest of the $775,000 price is paid at closing. A second mortgage can cover part of it. $333,339.47 is due at closing. Uses and sources reconcile at $792,803.40 each. Not a Closing Disclosure.