Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,214Not just lender fees.
Before credits & paid funds$12,214The complete starting cash picture.
Estimated remaining funds due at closing
$12,214No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$93,953.35
Your down payment$0.00
Closing costs + prepaids$12,214.07
Total buyer cash needed$12,214.07
Remaining funds due$12,214.07
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%)$3,395.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,167.27
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$377.25
Prepaid interest, first (31 days)$1,056.56
Fees + prepaids$12,214.07
Your down payment is the seller’s equity. You take over the $433,453 balance, so the rest of the $339,500 price is paid at closing. A second mortgage can cover part of it. $12,214.07 is due at closing. Not a Closing Disclosure.