Property Address:

Type Financing :
__ FHA,VA,Conv)

Sales Price:
1._______________ 2._______________

  ---------

Interest to End of Month

Rate x Balance÷360 x Days to End of Month (ex   .07x150,000÷360x10)

Estimated Payoff 1st Trust

Principal Balance

Estimated Payoff 2nd Trust

Principal Balance

Early Payoff Penalty

Check with Lender

Purchasers Closing Cost

0%-3% as Agreed in Sales Contract

Listing Company Compensation

1% of Sales Price

Selling Company Compensation

3% of Sales Price

Discount on Sale of Note

Only on Seller Held Note

Loan Origination Fee

_% of Loan Amount or as Agreed

Discount Points/Buydowns

_% of Loan Amount or as Agreed

Lender Fees, FHA or VA Financing

$300-$500 VA or FHA Only

Other Fees

As Agreed in Sales Contract

Settlement Fee/ Document Prep.

$350

Release of Liens/Trusts

$75 Per Release, Each Mortgage

Other Fees

Recording Releases

$16 per Release (1  Each Mortgage)

Grantors' Tax

$1 per $1000 of Sales Price

Pest Inspection

Average $45

Property Owners Disclosure Package

$100 Each

Condo. Disclosure Package

$100 Each

Well and Septic Inspection

$190 for Fairfax County

Well and Septic Repairs

Varies and as Required

Home Warranty

$360 or as Agreed in Sales Contract

Total Estimated Cost to Settle

Sales Price

LESS: Total Estimated Cost to Settle From Above

(            )

(          )

Estimated Total Net Proceeds

LESS: Seller Held Trust

(            )

(          )

Estimated Total Net Proceeds