Estimated Net Sheet - Template
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFG
1
Estimated Net Sheet
2
3
Paul McMahon Broker/Owner
4
425-260-5338
5
paul@yoursnovalleyhome.com
6
7
Mr and Mrs Seller
8
123 Main St
9
Anywhere, IL 66666
This is an example of what we will bring to our
10
first meeting with you.
11
12
Sales Price $ 1,234,000
<< you can adjust this...
13
14
Closing Costs
15
Attorney's Fee$450
16
State Transfer Stamps$400.00
17
County Transfer Stamps (Half of State Stamps)
$200
18
City-Dependent Transfer Tax ($3/1000)
$0
19
Tax Service Fee$50
20
Survey$375
21
Misc Wire and Title Fees$275
22
Sub Total$1,750
24
25
Commission (5.0%) $ 30,850
26
(2.5% to Listing Broker/2.5% to Buyers Broker)
$ 30,850
27
City Specific Fees(as applicable) $ -
28
Estimated Repairs $ 1,300
29
Closing Cost Credit to Buyer $ -
30
Owner's Title Policy $ 1,800
31
Home Warranty to Buyer $ -
34
Total Estimated Closing Cost $ 66,550
35
36
Payoff to Lender, per Seller $ 670,000
<< estimate based on current bal
37
Property Taxes Due (assumes 6/30 closing)
$ 8,652 (12 mos proration)
38
HOA, PAL's, (tbd) $ 370 (guesstimate)
39
Total Estimated Charges to Seller
$ 745,572
40
42
Sales Price $ 1,234,000
43
44
Less Estimated Cost to Seller $ 745,572
45
Approximate Balance Due to Seller
$ 488,428
46
47
48
49
50
51
52
53
54
55
Loading...