Follow the dollars · Assumption only
A complete cash picture for Dec 6, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$8,793Not just lender fees.
Before credits & paid funds$8,793The complete starting cash picture.
Estimated remaining funds due at closing
$8,793No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$77,344.99
Your down payment$0.00
Closing costs + prepaids$8,793.16
Total buyer cash needed$8,793.16
Remaining funds due$8,793.16
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%)$1,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$961.72
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$426.25
Prepaid interest, first (26 days)$1,037.19
Fees + prepaids$8,793.16
Your down payment is the seller’s equity. You take over the $192,345 balance, so the rest of the $115,000 price is paid at closing. A second mortgage can cover part of it. $8,793.16 is due at closing. Not a Closing Disclosure.