Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$717,446Cash toward the purchase price.
Closing costs + prepaids$22,112Not just lender fees.
Before credits & paid funds$739,558The complete starting cash picture.
Estimated remaining funds due at closing
$739,558No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$717,445.94
Your down payment$717,445.94
Closing costs + prepaids$22,112.07
Total buyer cash needed$739,558.01
Remaining funds due$739,558.01
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%)$11,750.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,287.77
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,053.50
Initial HOA (3 months)$41.25
Prepaid interest, first (27 days)$761.55
Fees + prepaids$22,112.07
Your down payment is the seller’s equity. You take over the $457,554 balance, so the rest of the $1,175,000 price is paid at closing. A second mortgage can cover part of it. $739,558.01 is due at closing. Uses and sources reconcile at $1,197,112.07 each. Not a Closing Disclosure.