Creative Finance Calculator
Owner Finance
Subject-To
Wrap
Ghost Wrap
Hybrid
↺ Reset
Cash Needed
—
Selected Structure
Monthly Net
—
After Debt
Equity / Profit
—
Modeled Upside
Deal Score
—
Risk Adjusted
Acquisition
Purchase Price
ARV / Stabilized Value
Seller Loan Balance
Arrears / Reinstatement
Cash To Seller
Closing + Legal
Repairs + Other Costs
Hold Period Months
Payment Reserve Months
+ Add Seller Carry Note
Existing Debt
Loan Input Mode
Current Balance
Origination Terms
Loan Start Date
Original Principal
Current P&I Payment
Taxes / Insurance / HOA
Underlying Rate %
Remaining Term Months
Servicing Fee / Month
Loan Status
Current
30 Days Late
60 Days Late
90+ Days Late
Foreclosure
Due-On-Sale Risk
Low
Medium
High
Private Capital
Private Rate %
Private Points %
Buyer / Seller Terms
Wrap / Resale Price
Buyer Down Payment
Buyer Note Amount
Buyer Note Rate %
Buyer Amortization Months
Buyer Balloon Months
Option Fee / Deposit
Rent-To-Own Rent
Seller Note Amount
Seller Note Rate %
Seller Amortization Months
Seller Balloon Months
Interest-Only Months
Market & Risk / Advanced
Projected Value At Balloon
Appreciation % / Yr
Exit Costs %
Target Monthly Spread
Target Profit Margin %
Extra Principal / Period
Extra Payment Frequency
None
Monthly
Quarterly
Semiannual
Annual
Market Rent (Hold Scenarios)
You as Buyer
Purchase Price
Down Payment
Interest Rate %
Loan Term (months)
Balloon (months)
Additional Monthly Payment
Additional Pmt Schedule (months)
You as Seller
Sale Price
Down Payment
Interest Rate %
Loan Term (months)
Balloon (months)
Additional Monthly Payment
Additional Pmt Schedule (months)