Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$15,872Not just lender fees.
Before credits & paid funds$15,872The complete starting cash picture.
Estimated remaining funds due at closing
$15,872No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$18,548.90
Your down payment$0.00
Closing costs + prepaids$15,871.69
Total buyer cash needed$15,871.69
Remaining funds due$15,871.69
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%)$4,899.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,542.74
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$715.00
Initial HOA (3 months)$180.00
Prepaid interest, first (22 days)$2,065.96
Fees + prepaids$15,871.69
Your down payment is the seller’s equity. You take over the $508,548 balance, so the rest of the $489,999 price is paid at closing. A second mortgage can cover part of it. $15,871.69 is due at closing. Not a Closing Disclosure.