Calculator

Seller Net Sheet

Texas-accurate closing cost breakdown. Every line item reflects real settlement statement categories, including TDI-calculated owner's title insurance and prorated taxes.

Presented by

Sale Information

Sale Price

1st Loan Payoff(remaining balance)

2nd Loan Payoff(optional)

Estimated Close Month

Annual Property Taxes

$6,000/yr (2% of sale price)

Real Estate Compensation

Seller Agent Commission

= $9,000.00

Buyer Agent Commission

= $9,000.00

Transaction Fee

Title & Settlement Charges

Standard Texas closing charges. Owner's Title Insurance calculated per TDI rates (effective March 1, 2026).

Escrow Fee

Owner's Title Insurance (TDI calculated)

1768.00 auto

Based on sale price per TDI schedule

Tax Certificate

Wire Outgoing

Document Preparation

Optional Charges

HOA Transfer Fee(if applicable)

Home Warranty(if applicable)

Estimated Net Proceeds

$97,896

32.6% of sale price

Settlement Statement

Seller's Copy

Sale Proceeds

Sale Price$300,000.00

Loan Payoffs

1st Loan Payoff($180,000.00)

Real Estate Compensation

Seller Agent (3%)($9,000.00)

Buyer Agent (3%)($9,000.00)

Transaction Fee($395.00)

Title & Settlement

Escrow Fee($475.00)

Owner's Title Insurance($1,768.00)

Tax Certificate($53.33)

Wire Outgoing($30.00)

Document Preparation($150.00)

Prorated Taxes

County Taxes (75 days)($1,232.88)

Total Deductions($202,104.21)

NET PROCEEDS$97,895.79

TDI Formula: Owner's Title Insurance is calculated per Texas Department of Insurance promulgated rates effective March 1, 2026. Prorated taxes assume a mid-month close on the Mar 15.

Note: This is an estimate only. Your title company will provide the official Closing Disclosure with exact figures based on your specific transaction date and payoff amounts.

Get Your Official Net Sheet

Our agents will prepare a detailed, accurate net sheet tailored to your property and local RGV market conditions.

Talk to an Agent (956) 450-7752