Sales Price   Owner Finance    
    Down Payment %   WorkSheet    
    2nd Lien %            
    Note Discount %            
                   
    Owner Carried 1st Lien      
                   
    Net Cash from Sold Note      
    Net Cash from Down Payment      
    Buyer Closing Costs if paid by Seller (average $2500)      
    Seller Closing Costs      
    Net Cash to Seller At Closing (note sale + down pmt)    
    2nd Lien Details            
    Owner Carried 2nd Lien held by Seller    
    interest rate        
    term in years        
    Buyer's monthly payment on 2nd      
    Total Income from 2nd lien (including interest)      
    Total Gross from Sale of Home        
    Net Cash to Seller at Closing        
                   
      1st Lien Details            
      Owner Carried 1st Lien      
      interest rate        
      term in years        
      Buyer's monthly payment on 1st      
    Total monthly Payment    
                   
      Regular Loan after credit repair      
      interest rate        
      term in years        
      Buyer's monthly payment      
                   
                   
  Copyright 2008 Saxton, All Rights Reserved