What's your 5-year position
worth?
Run your actual numbers against simpliHŌM's plan structure. See your take-home, revenue share, equity, ancillary income, and cost savings laid out clearly.
Your Numbers
$
At $8,000 avg commission, ~15 closings/year
$
030
% of closings sent to simpliHŌM mortgage (ACE only, $500 per loan)
ACE Agent — not yet qualified
Need 10 more closings or $380,000 more GCI to unlock.
Year 1 Snapshot
Take-home after fees
$103,812
Cap: $15,000 (capped)
Year 1 revshare
$9,450
25% ramp year 1
RSUs on cap
1,000
Granted on cap
Ancillary (mortgage)
$0
ACE required
Revenue Share · 7 Tiers
1
Tier 1 · 3 agents
$1,800/capped agent
$5,400
2
Tier 2 · 6 agents
$3,000/capped agent
$18,000
3
Tier 3 · 12 agents
$1,200/capped agent
$14,400
4
Tier 4 · 24 agents
Unlocks at 4 direct recruits
$0
5
Tier 5 · 48 agents
Unlocks at 5 direct recruits
$0
6
Tier 6 · 96 agents
Unlocks at 20 direct recruits
$0
7
Tier 7 · 192 agents
Unlocks at 30 direct recruits
$0
Annual revshare (steady-state)
$37,800
5-Year Projection
| Year | Take-home | Revshare | Ancillary | Cumulative |
|---|---|---|---|---|
| Year 1 | $103,812 | $9,450 | $0 | $142,662 |
| Year 2 | $103,812 | $37,800 | $0 | $313,674 |
| Year 3 | $103,812 | $37,800 | $0 | $484,686 |
| Year 4 | $103,812 | $37,800 | $0 | $655,698 |
| Year 5 | $103,812 | $37,800 | $0 | $826,710 |
5-Year Known Value
$826,710
Take-home
$519,060
Revshare
$160,650
Ancillary
$0
CBC payout
$75,000
TC savings
$30,000
Healthcare savings
$42,000
Plus 5,000 RSUs from capping + 0 ACE bonus RSUs (equity value not included above).
Ready to lock in your 5-year position?
Join 1,000+ agents building real wealth with simpliHŌM.