Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$73,877Cash toward the purchase price.
Closing costs + prepaids$22,349Not just lender fees.
Before credits & paid funds$96,226The complete starting cash picture.
Estimated remaining funds due at closing
$96,226No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$73,877.45
Your down payment$73,877.45
Closing costs + prepaids$22,348.58
Total buyer cash needed$96,226.03
Remaining funds due$96,226.03
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%)$7,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,625.61
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$1,997.50
Prepaid interest, first (18 days)$2,517.47
Fees + prepaids$22,348.58
Your down payment is the seller’s equity. You take over the $725,123 balance, so the rest of the $799,000 price is paid at closing. A second mortgage can cover part of it. $96,226.03 is due at closing. Uses and sources reconcile at $821,348.58 each. Not a Closing Disclosure.