Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,164Not just lender fees.
Before credits & paid funds$12,164The complete starting cash picture.
Estimated remaining funds due at closing
$12,164No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$25,820.01
Your down payment$0.00
Closing costs + prepaids$12,164.40
Total buyer cash needed$12,164.40
Remaining funds due$12,164.40
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%)$3,415.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,836.60
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$278.25
Prepaid interest, first (23 days)$1,416.55
Fees + prepaids$12,164.40
Your down payment is the seller’s equity. You take over the $367,320 balance, so the rest of the $341,500 price is paid at closing. A second mortgage can cover part of it. $12,164.40 is due at closing. Not a Closing Disclosure.