21d • General discussion
Deal or No deal? Rural Virginia
Deal Inputs
- Purchase Price: $850,000
- Assignment Fee (on top): $25,000
- NOI (Current): $62,100
- NOI (Stabilized): $79,200
- Senior Loan: $595,000 @ 7.5%, 30yr amort (no balloon)
- Seller Carry: $255,000 @ 2.0%, 30yr amort (no balloon)
Expected Outputs inside your calc
- Global Debt Service ≈ $61,236/yr
- DSCR (Stabilized): 1.29 ✅
- Monthly Cash Flow: $1,497 ✅
- Global LTV = 100% (no cash down)
1
2 comments
Deal or No deal? Rural Virginia
skool.com/equity-carry-academy-3337
We teach you how to control real estate — using seller financing, junior liens, and equity carry structures that put cash in your pocket.
Leaderboard (30-day)
1
🔥
+79
2
+51
3
+37
4
+32
5
+29
Powered by