Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,730Not just lender fees.
Before credits & paid funds$11,730The complete starting cash picture.
Estimated remaining funds due at closing
$11,730No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$64,682.55
Your down payment$0.00
Closing costs + prepaids$11,730.50
Total buyer cash needed$11,730.50
Remaining funds due$11,730.50
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%)$2,999.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,822.91
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$749.75
Initial HOA (3 months)$99.00
Prepaid interest, first (28 days)$841.84
Fees + prepaids$11,730.50
Your down payment is the seller’s equity. You take over the $364,583 balance, so the rest of the $299,900 price is paid at closing. A second mortgage can cover part of it. $11,730.50 is due at closing. Not a Closing Disclosure.