Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,496Not just lender fees.
Before credits & paid funds$13,496The complete starting cash picture.
Estimated remaining funds due at closing
$13,496No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$29,019.82
Your down payment$0.00
Closing costs + prepaids$13,495.73
Total buyer cash needed$13,495.73
Remaining funds due$13,495.73
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%)$3,599.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,944.60
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$951.75
Initial HOA (3 months)$225.00
Prepaid interest, first (28 days)$1,557.38
Fees + prepaids$13,495.73
Your down payment is the seller’s equity. You take over the $388,920 balance, so the rest of the $359,900 price is paid at closing. A second mortgage can cover part of it. $13,495.73 is due at closing. Not a Closing Disclosure.