________________________
$315,000
- 22,000
-250,000
=$43,000
$63,000
-22,000
$41,000
$1,676
-1,342
$334
x 60 (months)
$20,000
$61,000
sales price
costs to sell @ 7%
Balance owed on mortgage
Profit
CASH RECEIVED AT CLOSING
Seller Financing Buyer down payment
costs to sell (from above)
Net cash received by seller up front
Profits from monthly CASH FLOW
Buyer monthly PI payment @ 7%
Seller underlying mtg payment @ 5%**
Monthly cash flow paid to seller
number of years financing provided
total monthly cash flow paid to seller
COMBINED PROFIT + CASH FLOW
$300,000
- 20,000
-250,000
=$30,000
N/A
N/A
=$30,000
N/A
N/A
N/A
N/A
N/A
$30,000
What if I own my property free & clear?
How long should I expect to carry the mortgage before I am paid off?