Follow the dollars · Assumption only
A complete cash picture for Dec 2, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$15,260Not just lender fees.
Before credits & paid funds$15,260The complete starting cash picture.
Estimated remaining funds due at closing
$15,260No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$94,526.01
Your down payment$0.00
Closing costs + prepaids$15,259.82
Total buyer cash needed$15,259.82
Remaining funds due$15,259.82
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%)$4,100.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,522.63
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$433.50
Prepaid interest, first (30 days)$2,985.69
Fees + prepaids$15,259.82
Your down payment is the seller’s equity. You take over the $504,526 balance, so the rest of the $410,000 price is paid at closing. A second mortgage can cover part of it. $15,259.82 is due at closing. Not a Closing Disclosure.