| A | B | C | D | E | F | G | H | I | J | K | |
|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Property What IF | Before | Option 1 | Option 2 | Option 3 | Option 4 | |||||
2 | Blue Cells Auto Calculate | Cash To Seller | Seller Financing | Refinance | Other | ||||||
3 | Contact Name | ||||||||||
4 | Owner/Agent? | ||||||||||
5 | Address | ||||||||||
6 | City | ||||||||||
7 | Phone # | ||||||||||
8 | |||||||||||
9 | Resale Value | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | $1,000,000 | |||||
10 | Purchase Price | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 | |||||
11 | |||||||||||
12 | 1st Mortgage | $600,000 | $600,000 | $600,000 | $800,000 | $800,000 | |||||
13 | 2nd Mortgage | $200,000 | $200,000 | $200,000 | |||||||
14 | |||||||||||
15 | Sellers Equity | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | |||||
16 | |||||||||||
17 | Down Payment | $0 | $100,000 | $10,000 | $100,000 | $100,000 | |||||
18 | |||||||||||
19 | New Balance | $100,000 | $0 | $90,000 | $0 | $0 | |||||
20 | |||||||||||
21 | Seller or Bank Financing | $0 | $90,000 | ||||||||
22 | |||||||||||
23 | Balance Equals Zero | $100,000 | $0 | $0 | $0 | $0 | |||||
24 | |||||||||||
25 | Notes |