Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$14,695Not just lender fees.
Before credits & paid funds$14,695The complete starting cash picture.
Estimated remaining funds due at closing
$14,695No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$54,788.42
Your down payment$0.00
Closing costs + prepaids$14,695.15
Total buyer cash needed$14,695.15
Remaining funds due$14,695.15
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%)$3,990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,268.94
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$997.50
Prepaid interest, first (26 days)$2,220.70
Fees + prepaids$14,695.15
Your down payment is the seller’s equity. You take over the $453,788 balance, so the rest of the $399,000 price is paid at closing. A second mortgage can cover part of it. $14,695.15 is due at closing. Not a Closing Disclosure.