Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,171Not just lender fees.
Before credits & paid funds$12,171The complete starting cash picture.
Estimated remaining funds due at closing
$12,171No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$175,626.59
Your down payment$0.00
Closing costs + prepaids$12,170.77
Total buyer cash needed$12,170.77
Remaining funds due$12,170.77
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%)$2,325.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,040.63
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$915.50
Prepaid interest, first (23 days)$1,671.64
Fees + prepaids$12,170.77
Your down payment is the seller’s equity. You take over the $408,127 balance, so the rest of the $232,500 price is paid at closing. A second mortgage can cover part of it. $12,170.77 is due at closing. Not a Closing Disclosure.