Today's date
Seller's name / property address
Agent's name / phone# / email
Escrow closing month
Is this an income property?
Is this property subject to 1031 Tax Exchange?
Did owner occupy property as a primary residence 2 out of last 5 years?
Is owner subject to FIRPTA Tax withholdings?
Estimated selling price ($)
Current (existing) annual property taxes ($)
Annual special assessment fees (Mello-Roos, etc.) ($)
Buyer's New Loan
Buyer's loan amount ($)
Seller's Existing Loan
1st TD balance ($)
1st TD interest rate (%)
2nd TD balance ($)
2nd TD interest rate (%)
Seller's Carry Back Note
Note amount ($)
Note rate (%)
Note term (yrs)
Note payment ($)
Policy of title insurance (based on sales price) ($)
Escrow fees ($)
Processing demand ($40 per loan) ($)
HOA Coordination fee ($50) ($)
Prepare grant deed ($90) ($)
County transfer tax or fee ($1.10 per $1000 of sales price) ($)
Termite inspection and report ($70, possible repairs not included) ($)
Natural hazard and zone disclosure report ($125) ($)
Prepayment penalty (VA: none, FHA: 1 month, Conventional: if any, varies) () ($)
Reconveyance fee (only if existing loans are being paid off, approx. $75 per loan) ($)
Lender's demand of beneficiary statement (approx. $50 per loan) ($)
Number of days to prorate interest on 1st T.D.
Number of days to prorate interest on 2nd T.D.
FHA, VA or Conventional loan discount fee (points) (% of buyer's loan amount if paid by seller) (%)
FHA/VA Non-allowable charges (FHA: approx. $100, VA: approx. $1200, if paid by seller) ($)
Listing brokerage concession ($,%)
Selling brokerage concession ($,%)
Home warranty ($400, increased for pool and A/C) ($)
Number of months to prorate property taxes and special assessment fees
Association transfer and documentation fees ($)
Buyer's closing costs (if paid by seller) ($)
Miscellaneous fees ($500) ($)
Estimated Seller's Proceeds
Prepared for:
Prepared by:
Wednesday April 23, 2025
Escrow closing on:
Estimated Selling Price: $0
Approximate Loan Balances
Loan type
Balance
Int Rate
Total Loan Balances
$0
Summary Analysis
Estimated selling price
$0
        less    Total loan balances
Estimated gross equity
$0
        less    Estimated total costs
Estimated seller's proceeds
$0
        less    Seller carry back note amount
Estimated seller's cash proceeds
$0
        plus    Estimated total note payment
        plus    Estimated note balance due
Estimated seller's gross proceeds
$0

The estimated seller's proceeds and costs will vary according to any differences in unpaid loan balance, impound account, if any, and any expenses for required corrective work.

I understand that this is merely an estimate of my/our projected proceeds.
  __________________
  signature
__________________
signature
Estimated Seller's Proceeds
page 2
Estimate of Costs and Carry Back Note
Estimated Selling Costs
Estimated Total Costs
$0
This estimate is based upon type of buyer financing.

Seller Carry Back Note Analysis
Note
Monthly
Balance
Total
Total
Total
Amount
Payment
Due
Interest
Principal
Payment
$0
$0
$0
$0
$0
$0

This estimate is based upon type of seller financing.

I understand that this is merely an estimate of my/our projected cost.
  __________________
  signature
__________________
signature