Follow the dollars · Assumption only
A complete cash picture for Dec 23, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,085Not just lender fees.
Before credits & paid funds$10,085The complete starting cash picture.
Estimated remaining funds due at closing
$10,085No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$14,280.37
Your down payment$0.00
Closing costs + prepaids$10,085.13
Total buyer cash needed$10,085.13
Remaining funds due$10,085.13
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%)$2,299.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,220.90
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$276.00
Initial HOA (3 months)$660.00
Prepaid interest, first (9 days)$411.23
Fees + prepaids$10,085.13
Your down payment is the seller’s equity. You take over the $244,180 balance, so the rest of the $229,900 price is paid at closing. A second mortgage can cover part of it. $10,085.13 is due at closing. Not a Closing Disclosure.