Follow the dollars · Assumption only
A complete cash picture for Dec 26, 2026
Your down payment$0Cash toward the purchase price.
Closing costs + prepaids$18,307Not just lender fees.
Before credits & paid funds$18,307The complete starting cash picture.
Estimated remaining funds due at closing
$18,307No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing−$33,039.95
Your down payment$0.00
Closing costs + prepaids$18,306.81
Total buyer cash needed$18,306.81
Remaining funds due$18,306.81
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%)$7,150.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$3,740.20
Home insurance (12 months up front)$2,600.00
Insurance escrow (3 months)$650.00
Property tax escrow (3 months)$858.00
Prepaid interest, first (6 days)$340.61
Fees + prepaids$18,306.81
Your down payment is the seller’s equity. You take over the $748,040 balance, so the rest of the $715,000 price is paid at closing. A second mortgage can cover part of it. $18,306.81 is due at closing. Not a Closing Disclosure.