Follow the dollars · Assumption only
A complete cash picture for Dec 20, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$12,520Not just lender fees.
Before credits & paid funds$12,520The complete starting cash picture.
Estimated remaining funds due at closing
$12,520No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$27,677.75
Your down payment$0.00
Closing costs + prepaids$12,520.36
Total buyer cash needed$12,520.36
Remaining funds due$12,520.36
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%)$3,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,713.39
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$378.00
Initial HOA (3 months)$1,296.00
Prepaid interest, first (12 days)$764.97
Fees + prepaids$12,520.36
Your down payment is the seller’s equity. You take over the $342,678 balance, so the rest of the $315,000 price is paid at closing. A second mortgage can cover part of it. $12,520.36 is due at closing. Not a Closing Disclosure.