Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$20,593Not just lender fees.
Before credits & paid funds$20,593The complete starting cash picture.
Estimated remaining funds due at closing
$20,593No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$87,344.47
Your down payment$0.00
Closing costs + prepaids$20,593.08
Total buyer cash needed$20,593.08
Remaining funds due$20,593.08
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%)$6,600.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,736.72
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,498.75
Initial HOA (3 months)$204.00
Prepaid interest, first (22 days)$3,085.61
Fees + prepaids$20,593.08
Your down payment is the seller’s equity. You take over the $747,344 balance, so the rest of the $660,000 price is paid at closing. A second mortgage can cover part of it. $20,593.08 is due at closing. Not a Closing Disclosure.