Follow the dollars · Assumption only
A complete cash picture for Dec 3, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,827Not just lender fees.
Before credits & paid funds$10,827The complete starting cash picture.
Estimated remaining funds due at closing
$10,827No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$302,780.01
Your down payment$0.00
Closing costs + prepaids$10,826.60
Total buyer cash needed$10,826.60
Remaining funds due$10,826.60
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%)$990.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,008.90
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$534.75
Prepaid interest, first (29 days)$2,074.95
Fees + prepaids$10,826.60
Your down payment is the seller’s equity. You take over the $401,780 balance, so the rest of the $99,000 price is paid at closing. A second mortgage can cover part of it. $10,826.60 is due at closing. Not a Closing Disclosure.