Follow the dollars · Assumption only
A complete cash picture for Dec 22, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$8,959Not just lender fees.
Before credits & paid funds$8,959The complete starting cash picture.
Estimated remaining funds due at closing
$8,959No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$54,850.34
Your down payment$0.00
Closing costs + prepaids$8,959.17
Total buyer cash needed$8,959.17
Remaining funds due$8,959.17
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%)$2,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,274.25
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$240.00
Prepaid interest, first (10 days)$226.92
Fees + prepaids$8,959.17
Your down payment is the seller’s equity. You take over the $254,850 balance, so the rest of the $200,000 price is paid at closing. A second mortgage can cover part of it. $8,959.17 is due at closing. Not a Closing Disclosure.