Follow the dollars · Assumption only
A complete cash picture for Dec 14, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$19,868Not just lender fees.
Before credits & paid funds$19,868The complete starting cash picture.
Estimated remaining funds due at closing
$19,868No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$14,508.24
Your down payment$0.00
Closing costs + prepaids$19,868.02
Total buyer cash needed$19,868.02
Remaining funds due$19,868.02
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%)$6,399.99
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,272.54
Home insurance (12 months up front)$2,000.00
Insurance escrow (3 months)$500.00
Property tax escrow (3 months)$1,600.00
Initial HOA (3 months)$810.00
Prepaid interest, first (18 days)$2,317.49
Fees + prepaids$19,868.02
Your down payment is the seller’s equity. You take over the $654,507 balance, so the rest of the $639,999 price is paid at closing. A second mortgage can cover part of it. $19,868.02 is due at closing. Not a Closing Disclosure.