Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$10,730Not just lender fees.
Before credits & paid funds$10,730The complete starting cash picture.
Estimated remaining funds due at closing
$10,730No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$32,593.84
Your down payment$0.00
Closing costs + prepaids$10,730.32
Total buyer cash needed$10,730.32
Remaining funds due$10,730.32
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%)$3,200.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,762.97
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$257.50
Initial HOA (3 months)$225.00
Prepaid interest, first (1 days)$66.85
Fees + prepaids$10,730.32
Your down payment is the seller’s equity. You take over the $352,594 balance, so the rest of the $320,000 price is paid at closing. A second mortgage can cover part of it. $10,730.32 is due at closing. Not a Closing Disclosure.