HOUSE DEALS AMERICA
  • Front Page
  • About Us
  • House Deals
  • Wholesalers
  • Coaching
  • Blog

Seller Financing How To Create Your Own Mortgage Notes | Structuring and Sample Deals

1/22/2021

0 Comments

 
Structuring an Owner Finance Property
- have the applicant (potential borrower) fill out a 1003 (mortgage application)
- copy of drivers license
- 2 months bank statements
- 2 months recent pay stubs
- run their D/I (debt to income) ratio.  Keep at 0.45 or less meaning their debt cannot be more than 45% of their gross income with the new mortgage payment included
- contact their employers and verify employment
- find a RLO (residential loan mortgage officer) to underwrite (charge $500 to $1,000 to underwrite)

Sample Owner Finance Property Deal #1
- $29,000 sales price with $2,000 cash down.  Borrower has decent credit. Mortgage rate at 12% due to lower down payment and lower credit
- 5 year term with a principle and interest payments of $600.60
- Total payments received $36,036 plus $2,000 down payment = $38,036
- Purchased the property for $11,996.93
- net profit over 5 years = $24,039.07
- ROI = 200% and annual return of 60% ($7,207.20 / $11,996.93)

Sample Owner Finance Property Deal #2
- $69,900 sales price with $7,000 cash down and $62,900 mortgage payable over 15 years at 5.50% (decent credit and income) 
- Principle and interest payment of $682.63 plus escrow of taxes and insurance $162.03 and loan servicing fee of $30 per month
- Principle and interest over 180 months = $122,873.40
- Servicing fee of $30 over 180 months = $5,400.00
Total payments received $36,036 plus $2,000 down payment = $38,036
- Purchased the property and rehab costs = $33,500
- ROI over 15 years = 367% and annual return of 24.45% ($8,191.56 / $33,500)

Sample Owner Finance Property Deal #3
- Purchased the property for $16,218.44
- Sold for $35,000 with $20,000 cash down (after closing costs costs had $1,723.32 profit not including the mortgage)
- No money into the deal, immediate profit after back to back closing
- Created a $15,000 mortgage at 8% payable over 24 months for a monthly payment of $678.41.  Total payments received is (24 months) = $16,2891.84
- ROI = 111% and annual return of 55.55% ($9,002.58 / $16,218.44)

Sample Owner Finance Property Deal #4
- Purchased price (all in) for property for $10,569.30
- $11,200 down, so profitable from the start ($884.74 after closing costs costs()
- Sold for $30,000 with $20,000 mortgage payable over 5 years at 10% for a monthly payment of $424.94
- Total payments received is (60 months) = $25,496.40 plus $884.74 = $26,381.14
- ROI = 250% and annual return of 48.2% ($5,099.28 / $10,569.30)

Sample Owner Finance Property Deal #5
- Purchased price for property plus repairs = $5,657.81
- Sold for $25,000 with $5,000 down (out of pocket $657.81)
- $20,000 mortgage at 9% payable over 5 years $415.17 plus tax and insurance escrow
- Total payments received is (60 months) = $24,910.20
- ROI = 529% and annual return of 88% 

For more details on this topic please see our video:  
https://youtu.be/vBy4EF6EUSQ
0 Comments



Leave a Reply.

    Paul & Michael

    We buy and sell real estate virtually all over the United States! 

    We will cover virtual wholesaling, virtual rentals (out of state), renovation projects, owner financing, private lending, and more. 

    Archives

    July 2025
    June 2025
    May 2025
    April 2025
    March 2025
    February 2025
    January 2025
    December 2024
    November 2024
    October 2024
    September 2024
    August 2024
    July 2024
    June 2024
    May 2024
    July 2021
    February 2021
    January 2021
    August 2020
    July 2020

    Categories

    All

    RSS Feed

Virtual Investor
National Real Estate Investors

s[email protected]
Office: 215-297-6460 
Fax: 215-646-7643

7901 4th St N, STE 300 St. Petersburg, FL 33702

STAY CONNECTED


  • Front Page
  • About Us
  • House Deals
  • Wholesalers
  • Coaching
  • Blog