Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$17,429Not just lender fees.
Before credits & paid funds$17,429The complete starting cash picture.
Estimated remaining funds due at closing
$17,429No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$29,136.28
Your down payment$0.00
Closing costs + prepaids$17,429.07
Total buyer cash needed$17,429.07
Remaining funds due$17,429.07
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%)$2,395.18
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)$1,740.00
Prepaid interest, first (27 days)$2,452.14
Fees + prepaids$17,429.07
Your down payment is the seller’s equity. You take over the $479,036 balance, so the rest of the $449,900 price is paid at closing. A second mortgage can cover part of it. $17,429.07 is due at closing. Not a Closing Disclosure.