Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$11,418Not just lender fees.
Before credits & paid funds$11,418The complete starting cash picture.
Estimated remaining funds due at closing
$11,418No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$12,266.21
Your down payment$0.00
Closing costs + prepaids$11,417.71
Total buyer cash needed$11,417.71
Remaining funds due$11,417.71
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%)$2,820.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,471.33
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$379.25
Initial HOA (3 months)$99.00
Prepaid interest, first (27 days)$1,430.13
Fees + prepaids$11,417.71
Your down payment is the seller’s equity. You take over the $294,266 balance, so the rest of the $282,000 price is paid at closing. A second mortgage can cover part of it. $11,417.71 is due at closing. Not a Closing Disclosure.