ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Note for Sale
2
$9,000.00Down PaymentShows Investment Values
3
$60,000Sale Price
4
$51,000.00Loan Amount63.35%ITV
Investment to Value
5
180Term in Months
6
12.00%Interest Rate
7
$612.09Monthly Payment
8
$38,007.81
Note Purchased for
18.00%Yield
9
$9,000.00
Add Down payment recieved
10
$47,007.81
Total Cash on the Table at closing
78.35%
of sales price that seller nets
11
12
Note Discount Details: Adjust the Yield Below
13
$612.09Monthly Payment
14
180Term in Months
15
18.00%
YIELD (Discount percentage)
What the Note Investor will earn, the Yield
16
$38,007.81
Note Purchase Amount for Note Buyer
17
$21,992.19
Instant Equity for Note Buyer at note purchaase
18
$47,007.81
Total cash on the table for note seller
19
$110,175.43
Total to be paid to Note Buyer of all monthly payments for note term duration
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100