Creative Calculator
Upfront Costs
Seller Finance
Sub to
Cash Flow
Monthly Expenses
Buy and hold
SubTo Breakdown
SubTo Portion
$0
SubTo Balance at Balloon End
$0
SubTo Payment / mo
$0
Financing
Total Financed Amount
$0
Total Balance at Balloon End
$0
Monthly Expenses Breakdown
Property Taxes (if 0, escrowed into mortgage)
$0
Insurance (if 0, escrowed into mortgage)
$0
Servicing Company
$0
Utilities
$0
Management
$0
Capital Expenditures (CapX)
$0
Vacancy
$0
Monthly Hard Expenses (before creative financing)
$0
Creative Financing Payment / mo
$0
Total Monthly Expenses
$0
Deal Stats
Monthly Profit
$0
NOI
$0
Cash on Cash (good if 30%)
0%
Cap Rate
0%
ROI Time (months)
0
Buy & Hold Breakdown
Estimated Appreciation Amount
$0
Estimated Value After Appreciation
$0
Deal Profit
Rental Profit
$0
Estimated Resale Profit
$0
Estimated Total Deal Profit
$0