Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,333Not just lender fees.
Before credits & paid funds$10,333The complete starting cash picture.
Estimated remaining funds due at closing
$10,333No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$49,934.43
Your down payment$0.00
Closing costs + prepaids$10,332.88
Total buyer cash needed$10,332.88
Remaining funds due$10,332.88
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%)$1,799.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,149.17
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$198.50
Initial HOA (3 months)$1,050.00
Prepaid interest, first (23 days)$918.20
Fees + prepaids$10,332.88
Your down payment is the seller’s equity. You take over the $229,834 balance, so the rest of the $179,900 price is paid at closing. A second mortgage can cover part of it. $10,332.88 is due at closing. Not a Closing Disclosure.