Follow the dollars · Assumption only
A complete cash picture for Dec 1, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$14,052Not just lender fees.
Before credits & paid funds$14,052The complete starting cash picture.
Estimated remaining funds due at closing
$14,052No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$16,024.87
Your down payment$0.00
Closing costs + prepaids$14,052.12
Total buyer cash needed$14,052.12
Remaining funds due$14,052.12
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%)$3,920.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$2,040.12
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$399.00
Initial HOA (3 months)$170.49
Prepaid interest, first (31 days)$2,304.50
Fees + prepaids$14,052.12
Your down payment is the seller’s equity. You take over the $408,025 balance, so the rest of the $392,000 price is paid at closing. A second mortgage can cover part of it. $14,052.12 is due at closing. Not a Closing Disclosure.