Creative Finance Calculator

Analyze creative financing structures

Purchase Details

Purchase Price ($)

Down Payment ($)

Seller Carryback

Amount ($)

Interest Rate (%)

Term (years)

Second Lien (optional)

Amount ($)

Interest Rate (%)

Term (years)

Rental Income

Monthly Rent ($)

Monthly Expenses ($)

Deal Analysis

Monthly Cash Flow

$-85/mo

Cash-on-Cash Return

-10.16%

Total Monthly Debt Payment

$1885

Seller: $1074

Second: $811

DSCR

0.96x

Loan-to-Value

96.0%

Total Debt

$240,000

Annual Cash Flow

$-1016/year