Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$8,147Not just lender fees.
Before credits & paid funds$8,147The complete starting cash picture.
Estimated remaining funds due at closing
$8,147No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$39,758.07
Your down payment$0.00
Closing costs + prepaids$8,147.36
Total buyer cash needed$8,147.36
Remaining funds due$8,147.36
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%)$1,198.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$797.79
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$94.75
Initial HOA (3 months)$816.00
Prepaid interest, first (1 days)$22.82
Fees + prepaids$8,147.36
Your down payment is the seller’s equity. You take over the $159,558 balance, so the rest of the $119,800 price is paid at closing. A second mortgage can cover part of it. $8,147.36 is due at closing. Not a Closing Disclosure.