Follow the dollars · Assumption only
A complete cash picture for Dec 9, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,128Not just lender fees.
Before credits & paid funds$11,128The complete starting cash picture.
Estimated remaining funds due at closing
$11,128No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$27,519.95
Your down payment$0.00
Closing costs + prepaids$11,127.94
Total buyer cash needed$11,127.94
Remaining funds due$11,127.94
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%)$2,650.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,462.60
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$523.25
Initial HOA (3 months)$146.01
Prepaid interest, first (23 days)$1,128.09
Fees + prepaids$11,127.94
Your down payment is the seller’s equity. You take over the $292,520 balance, so the rest of the $265,000 price is paid at closing. A second mortgage can cover part of it. $11,127.94 is due at closing. Not a Closing Disclosure.