20 of your own sales plus 5 agents at a 20% split
Your own 20 sales at a $500,000 average price and 1.5% commission, which is $150,000 GCI. 5 team agents, each with $100,000 GCI on 10 deals, a $6,000 cap and a 20% team split. No team cap. You did not sponsor them, and there are no other sponsored agents.
- Split to Real on your own deals
- $7,500.00
- Post-cap fees on your own deals
- $3,705.00
- CBR and brokerage fees
- $1,900.00
- Net on your own deals
- $136,895.00
- Team split paid to you
- $100,000.00
- Split to Real on team income
- $4,500.00
- Team net to you
- $95,500.00
- Net commission, your deals plus team
- $232,395.00
- Each agent keeps about
- $71,175.00
- Your cap
- Sale 7, about month 4
Your $12,000 cap fills from two places: $7,500 from your own deals and $4,500 from your share of team deals. Once it's paid, about month 4, team split income reaches you without Real's 15%. Each agent pays you $20,000 and pays Real a $6,000 cap plus fees, and keeps about $71,175.
Open this example in the calculator
The same team with a $10,000 team cap
Same as above, but each agent stops paying your 20% split once they have paid you $10,000 in a year.
- Net on your own deals
- $136,895.00
- Team split paid to you
- $50,000.00
- Split to Real on team income
- $4,500.00
- Team net to you
- $45,500.00
- Net commission, your deals plus team
- $182,395.00
- Each agent keeps about
- $81,175.00
A team cap moves money from the leader to the agents. Each agent now pays you $10,000 instead of $20,000 and keeps about $10,000 more. Real's minimum team cap is $6,000 for agents on a $6,000 cap and $8,000 for agents on a $4,000 cap.
Open this example in the calculator
12 of your own sales plus 8 agents at a 30% split
Your own 12 sales at a $500,000 average price and 2.5% commission, which is $150,000 GCI. 8 team agents, each with $90,000 GCI on 9 deals, a $6,000 cap and a 30% team split. No team cap.
- Net on your own deals
- $141,135.00
- Team split paid to you
- $216,000.00
- Split to Real on team income
- $7,200.00
- Team net to you
- $208,800.00
- Net commission, your deals plus team
- $349,935.00
- Each agent keeps about
- $54,795.00
- Your cap
- Sale 3, about month 3
Each agent pays you $27,000, which is 30% of $90,000, and keeps about $54,795 after Real's split and fees. A higher split raises team income and lowers what each agent keeps, so it's worth running a few splits side by side.
Open this example in the calculator