Analyze your Stack Method deal to see if you can close at $0 out of pocket, estimate cash flow, and generate an LOI — all in one place.
Deal Analysis
Cash Flow Analysis (fill Deal Analysis first)
Deal Details
The seller can only finance up to the equity they have in the property.
Show Advanced ⌵
Closing Costs (3%)
$0
TF Fee (2.5% or $2,500 min)
$2,500
Coordination Fee
$2,500
Agent Fees
$0
Deal Breakdown
DSCR LOAN
$0
75% of purchase price
DOWN PAYMENT
$0
25% of purchase price
SELLER CARRY
$0
Financed by seller
TOTAL COSTS TO CLOSE
Down Payment$0
Closing Costs (3%)$0
Transaction Coordination$2,500
Transactional Funding Fee$0
Total$0
$0 OUT OF POCKET
+$0
The seller carry covers all costs. You would receive this amount back at closing.
TRANSACTIONAL FUNDING NEEDED TOTAL AMOUNT A TRANSACTIONAL FUNDER WOULD NEED TO BRING TO CLOSE THIS DEAL.ⓘ
$0
Letter of Intent Generator
Fill in the details below to generate a PDF Letter of Intent with your deal terms pre-filled.
YOUR CONTACT INFO
Purchase Price
$0
DSCR Loan
$0
Seller Carry
$0
Verdict
+$0
← Edit Deal
Cash Flow Inputs
DSCR LOAN TERMS
SELLER CARRY TERMS
RENTAL INCOME & PROPERTY EXPENSES
Monthly Cash Flow
DSCR Loan Payment
-$0
Seller Carry Payment
-$0
Property Taxes
-$0
Insurance
-$0
Property Management
-$0
Total Monthly Expenses
-$0
Expected Rental Income
+$0
NEGATIVE CASH FLOW
-$0/mo
This property would not cash flow with these terms.
DSCR (Lender) Debt Service Coverage Ratio = Monthly Rent / PITIA. Most DSCR lenders require at least 1.25x.ⓘ
$0 rent / $0 PITIA
0.00x
BELOW 1.25X
⚠️
Balloon Payment Reminder: The remaining balance on the seller carry note is due in full after 5 years. Plan your refinance or exit strategy accordingly.