Click to Go to Results Page 

TRANSACTION INPUT. FILL IN YELLOW FIELDS THEN CLICK ON "RESULTS" ABOVE

FILL IN YELLOW FIELDS ONLY

Settlement Date (CHANGE THIS!)

Current Year Property Taxes

1/2 =

Contract Sales Price

Taxes paid year to date by seller prior to closing

Month Quarter Half Year Year

Tax Proration Periods

$ -

Personal Property (Normally 0)

Association Fees Monthly

Seller PD points, close costs & ppds.

Seller Paid HOA fees (in period of closing)

Month Quarter Year

HOA Proration Periods

About the Sellers:

About the Subject Property:

Seller(s) Name(s)

Property Location

Address

City State Zip

City State Zip

No Information is Sent to Us From This Calculator

Paid By Seller

1st Mortgage Owed Enter actual if known

Seller Net So Far:

% Rate 1st Mortgage

0 1 2 3

Months to close (use zero if actual is entered above)

Estimated Mortgage Payoff

2nd Mortgage Owed Enter actual if known

% Rate 2nd Mortgage

0 1 2 3

Months to close (use zero if actual is entered above)

Estimated Mortgage Payoff

3rd Mortgage Owed Enter actual if known

% Rate 3rd Mortgage

0 1 2 3

Months to close (use zero if actual is entered above)

Total Estimated Mortgage Payoff

Listing Broker Total Commission Percentage

YES NO

Commission Paid on seller paid buyer closing costs?

Payout percentage to buyer broker

Listing Broker Commission

West Realty

Buyer Broker Commission

Selling Broker Name

Listing Broker Administrative Compliance Fee

Override?

YES NO

Special Assessments Levied

Special Assessments Pending

Abstracting / Searches

Override?

YES NO

Title Company Closing / Settlement Fee

Override?

YES NO

Recording and Service Fee

Number of Documents

1 2 3 4 5 6

Well/Septic/Soil/Tests/Truth in Housing Fees

Other Recording Fees (Well, Probate, etc. if any)

                                       Click to go back to Input page 

Chuck & Linda Heubach
West Realty
(952) 931-9008
(612) 208-3278
	Sale Price
	Estimated First Mortgage Payoff
	Estimated 2nd Mortgage Payoff
	Estimated 3rd Mortgage Payoff
	SUBTOTAL: Payoff of Mortgages
	Listing Brokerage Fee
	Buyer Brokerage Fee Paid by Seller
	Real Estate Brokerage Administrative Fee (We NEVER charge this)
	Special Assessments Levied
	Special Assessments Pending (1.5 x estimate)
	State Deed Tax ($3.40 per $1000.00 of sale price, $3.30 in some counties)
	Abstracting/Searches
	Closing/Settlement Fee
	Recording & Service Fees
	Property Tax Pro-ration
	Seller Paid Buyers Points, Closing Costs, or Pre-Paid Expenses
	Well/Septic/Soil/Tests/Truth in Housing Fees
	Association Fees
	Other Recording Fees (Well, Probate, etc. if any)
	Conservation Fee
	Total of Closing costs
	Total Estimated Selling Expenses including mortgage payoffs
	Less any Contract for Deed or Mortgage Held By Seller
	ESTIMATED NET PROCEEDS TO SELLER
Seller(s) acknowledge receipt of a copy of this Seller(s) Estimate Selling Expense and understand that the figures are based upon those available as of this date and may not be totally accurate or complete as of the date of closing.
Seller Signature		Date
Seller Signature		Date