Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$18,069Not just lender fees.
Before credits & paid funds$18,069The complete starting cash picture.
Estimated remaining funds due at closing
$18,069No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$83,690.37
Your down payment$0.00
Closing costs + prepaids$18,068.74
Total buyer cash needed$18,068.74
Remaining funds due$18,068.74
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%)$4,499.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,667.95
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,124.75
Initial HOA (3 months)$1,950.00
Prepaid interest, first (27 days)$2,609.04
Fees + prepaids$18,068.74
Your down payment is the seller’s equity. You take over the $533,590 balance, so the rest of the $449,900 price is paid at closing. A second mortgage can cover part of it. $18,068.74 is due at closing. Not a Closing Disclosure.