Subject-To Calculator

Analyze deals where you take over existing financing subject to the existing loan

Property Value ($)

Existing Loan Balance ($)

Existing Interest Rate (%)

Remaining Loan Term (months)

Payment to Seller for Equity ($)

Closing Costs ($)

Rehab Costs ($)

Monthly Rent ($)

Monthly Expenses (excl. mortgage) ($)

Total Cash to Close

$18,000

Instant Equity

$50,000

Existing Monthly Payment

$1334

Monthly Cash Flow

$466

Cash-on-Cash Return

31.1%

5-Year Total Return

$146,883.377

Annual Interest Savings

$6,000