Subject To · Sub 2 Calculator

Saved Deals

No saved deals yet

Share preview

Choose PDF Style

Professional
Clean layout for lenders
Colorful
Matches website aesthetic
Sub-To
SUBJECT-TO DEAL ANALYSIS
Sub 2 Calculator · jordanfenlason.com
Deal Structure
Purchase Price
$
Existing Loan Balance
75.0% LTV
$
Interest Rate
%
Remaining Loan Term
yr
Closing Costs
$
Market Rent
$24,000/yr
$
Operating Expenses
Annual Property Taxes
$200/mo
$
Annual Insurance
$100/mo
$
Maintenance
% of monthly rent
%
CapEx Reserve
% of monthly rent
%
Vacancy Rate
%
Management Fee
% of monthly rent
%
Expenditure (Monthly)
$
Additional Financing (optional)

Analysis Results

Monthly Cash Flow
$0
Annual Cash Flow
$0
Cash on Cash Return
0%
Down Payment Required
$0
Months to Profitability
0
Months to recover down payment

Monthly Payment Breakdown

First Mortgage Payment$0
Property Taxes$0
Insurance$0
Maintenance$0
CapEx Reserve$0
Vacancy$0
Management$0
Expenditure$0
Operating Expenses$0
Total Monthly Payment$0

Deal Summary

Purchase Price$0
Existing Loan Balance$0
Equity at Purchase$0
Closing Costs$0
Seller Second$0
Borrowed DP$0
Total Cash to Close$0
DSCR (Debt Service Coverage)0.00
Cap Rate0.0%
This calculator is for informational purposes only and does not constitute financial, legal, or investment advice.
Subject-to transactions carry unique risks. Consult qualified professionals before proceeding.
Jordan Fenlason, Licensed Real Estate Broker | jordanfenlason@gmail.com