Follow the dollars · Assumption only
A complete cash picture for Dec 5, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$17,682Not just lender fees.
Before credits & paid funds$17,682The complete starting cash picture.
Estimated remaining funds due at closing
$17,682No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$7,622.84
Your down payment$0.00
Closing costs + prepaids$17,682.12
Total buyer cash needed$17,682.12
Remaining funds due$17,682.12
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%)$5,250.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,663.11
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$688.75
Initial HOA (3 months)$873.99
Prepaid interest, first (27 days)$2,738.27
Fees + prepaids$17,682.12
Your down payment is the seller’s equity. You take over the $532,623 balance, so the rest of the $525,000 price is paid at closing. A second mortgage can cover part of it. $17,682.12 is due at closing. Not a Closing Disclosure.