Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$96,692Cash toward the purchase price.
Closing costs + prepaids$18,601Not just lender fees.
Before credits & paid funds$115,293The complete starting cash picture.
Estimated remaining funds due at closing
$115,293No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$96,692.05
Your down payment$96,692.05
Closing costs + prepaids$18,600.70
Total buyer cash needed$115,292.76
Remaining funds due$115,292.76
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%)$7,490.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,261.54
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,140.00
Initial HOA (3 months)$375.00
Prepaid interest, first (1 days)$116.16
Fees + prepaids$18,600.70
Your down payment is the seller’s equity. You take over the $652,308 balance, so the rest of the $749,000 price is paid at closing. A second mortgage can cover part of it. $115,292.76 is due at closing. Uses and sources reconcile at $767,600.70 each. Not a Closing Disclosure.