Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$13,649Not just lender fees.
Before credits & paid funds$13,649The complete starting cash picture.
Estimated remaining funds due at closing
$13,649No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$36,885.10
Your down payment$0.00
Closing costs + prepaids$13,648.68
Total buyer cash needed$13,648.68
Remaining funds due$13,648.68
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%)$4,149.95
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,259.40
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$553.00
Initial HOA (3 months)$81.99
Prepaid interest, first (22 days)$1,386.34
Fees + prepaids$13,648.68
Your down payment is the seller’s equity. You take over the $451,880 balance, so the rest of the $414,995 price is paid at closing. A second mortgage can cover part of it. $13,648.68 is due at closing. Not a Closing Disclosure.