Follow the dollars · Assumption only
A complete cash picture for Dec 13, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,635Not just lender fees.
Before credits & paid funds$10,635The complete starting cash picture.
Estimated remaining funds due at closing
$10,635No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$10,250.50
Your down payment$0.00
Closing costs + prepaids$10,635.45
Total buyer cash needed$10,635.45
Remaining funds due$10,635.45
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%)$2,599.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,350.75
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$318.50
Initial HOA (3 months)$252.00
Prepaid interest, first (19 days)$897.20
Fees + prepaids$10,635.45
Your down payment is the seller’s equity. You take over the $270,150 balance, so the rest of the $259,900 price is paid at closing. A second mortgage can cover part of it. $10,635.45 is due at closing. Not a Closing Disclosure.