Seller Finance Calculator

Monthly payments with a full amortization schedule, balloon payoffs, and a tax comparison against selling for cash.

  1. 1Set the termsPrice, down payment, rate, term. Add a balloon or an interest-only start.
  2. 2Read it from your viewSeller, buyer, or agent. Same schedule, with different considerations highlighted.
  3. 3Print a reportA term sheet, an offer email, a carry-vs-cash analysis — free, no account.
I'm the
20.0%

Entry Option

Special treatment for the first years (optional)

Exit Option

Most owner-financed notes end in a balloon (optional)

Results

You get $80,000 at closing, then $1,919 a month, for $770,682 in all.

Monthly Payment
$1,919
Note Amount
$320,000
Total Interest
$370,682
beyond the sale price
Total Collected
$770,682
incl. down payment

What the $770,682 you collect is made of

$80,000 down payment · 10%
$320,000 principal · 42%
$370,682 interest · 48%

What the note is worth today, next to selling outright. The read-out that follows turns it into the rate you’d have to beat elsewhere to be better off taking the cash.

What Seller Financing Does For You

Seller perspective

You become the bank. Here's what that's worth — and what it costs.

$1,919 a month — Paid to you for 30 years, secured by the house you already know.

$370,682 in interest — What the note earns beyond the price, spread across 30 years.

$437,393 in present value — What the $770,682 above is worth now, at a 5% reinvestment rate. Price it for sale →

Your tax timing, in a number — Switch on “Compare to a traditional sale” above, then enter the traditional sale price, your cost basis and your capital gains rate.

If they stop paying, you foreclose — You keep what's been paid and the house comes back, but it takes months and legal fees.

Estimates from the figures above, not advice. Rules vary by state and by how the buyer will use the property — a real estate attorney and a CPA should see this before anyone signs.

Print a Report

Built from the numbers above. Copy it, print it, or save it as a PDF — no account needed.

Amortization Schedule

MonthPaymentPrincipalInterestBalance
1$1,918.56$318.56$1,600.00$319,681.44
2$1,918.56$320.15$1,598.41$319,361.28
3$1,918.56$321.76$1,596.81$319,039.53
4$1,918.56$323.36$1,595.20$318,716.16
5$1,918.56$324.98$1,593.58$318,391.18
6$1,918.56$326.61$1,591.96$318,064.58
7$1,918.56$328.24$1,590.32$317,736.34
8$1,918.56$329.88$1,588.68$317,406.46
9$1,918.56$331.53$1,587.03$317,074.93
10$1,918.56$333.19$1,585.37$316,741.74
11$1,918.56$334.85$1,583.71$316,406.89
12$1,918.56$336.53$1,582.03$316,070.36
— End of Year 1 —
13$1,918.56$338.21$1,580.35$315,732.15
14$1,918.56$339.90$1,578.66$315,392.25
15$1,918.56$341.60$1,576.96$315,050.65
16$1,918.56$343.31$1,575.25$314,707.34
17$1,918.56$345.02$1,573.54$314,362.32
18$1,918.56$346.75$1,571.81$314,015.57
19$1,918.56$348.48$1,570.08$313,667.08
20$1,918.56$350.23$1,568.34$313,316.86
21$1,918.56$351.98$1,566.58$312,964.88
22$1,918.56$353.74$1,564.82$312,611.14
23$1,918.56$355.51$1,563.06$312,255.64
24$1,918.56$357.28$1,561.28$311,898.35
— End of Year 2 —
25$1,918.56$359.07$1,559.49$311,539.28
26$1,918.56$360.87$1,557.70$311,178.42
27$1,918.56$362.67$1,555.89$310,815.75
28$1,918.56$364.48$1,554.08$310,451.27
29$1,918.56$366.31$1,552.26$310,084.96
30$1,918.56$368.14$1,550.42$309,716.82
31$1,918.56$369.98$1,548.58$309,346.85
32$1,918.56$371.83$1,546.73$308,975.02
33$1,918.56$373.69$1,544.88$308,601.33
34$1,918.56$375.56$1,543.01$308,225.78
35$1,918.56$377.43$1,541.13$307,848.34
36$1,918.56$379.32$1,539.24$307,469.02
— End of Year 3 —
37$1,918.56$381.22$1,537.35$307,087.81
38$1,918.56$383.12$1,535.44$306,704.69
39$1,918.56$385.04$1,533.52$306,319.65
40$1,918.56$386.96$1,531.60$305,932.68
41$1,918.56$388.90$1,529.66$305,543.79
42$1,918.56$390.84$1,527.72$305,152.94
43$1,918.56$392.80$1,525.76$304,760.15
44$1,918.56$394.76$1,523.80$304,365.38
45$1,918.56$396.73$1,521.83$303,968.65
46$1,918.56$398.72$1,519.84$303,569.93
47$1,918.56$400.71$1,517.85$303,169.22
48$1,918.56$402.72$1,515.85$302,766.50
— End of Year 4 —
49$1,918.56$404.73$1,513.83$302,361.77
50$1,918.56$406.75$1,511.81$301,955.02
51$1,918.56$408.79$1,509.78$301,546.24
52$1,918.56$410.83$1,507.73$301,135.40
53$1,918.56$412.88$1,505.68$300,722.52
54$1,918.56$414.95$1,503.61$300,307.57
55$1,918.56$417.02$1,501.54$299,890.55
56$1,918.56$419.11$1,499.45$299,471.44
57$1,918.56$421.20$1,497.36$299,050.23
58$1,918.56$423.31$1,495.25$298,626.92
59$1,918.56$425.43$1,493.13$298,201.50
60$1,918.56$427.55$1,491.01$297,773.94
— End of Year 5 —
61$1,918.56$429.69$1,488.87$297,344.25
62$1,918.56$431.84$1,486.72$296,912.41
63$1,918.56$434.00$1,484.56$296,478.41
64$1,918.56$436.17$1,482.39$296,042.24
65$1,918.56$438.35$1,480.21$295,603.89
66$1,918.56$440.54$1,478.02$295,163.35
67$1,918.56$442.74$1,475.82$294,720.60
68$1,918.56$444.96$1,473.60$294,275.64
69$1,918.56$447.18$1,471.38$293,828.46
70$1,918.56$449.42$1,469.14$293,379.04
71$1,918.56$451.67$1,466.90$292,927.37
72$1,918.56$453.92$1,464.64$292,473.45
— End of Year 6 —
73$1,918.56$456.19$1,462.37$292,017.26
74$1,918.56$458.48$1,460.09$291,558.78
75$1,918.56$460.77$1,457.79$291,098.01
76$1,918.56$463.07$1,455.49$290,634.94
77$1,918.56$465.39$1,453.17$290,169.55
78$1,918.56$467.71$1,450.85$289,701.84
79$1,918.56$470.05$1,448.51$289,231.79
80$1,918.56$472.40$1,446.16$288,759.38
81$1,918.56$474.76$1,443.80$288,284.62
82$1,918.56$477.14$1,441.42$287,807.48
83$1,918.56$479.52$1,439.04$287,327.96
84$1,918.56$481.92$1,436.64$286,846.03
— End of Year 7 —
85$1,918.56$484.33$1,434.23$286,361.70
86$1,918.56$486.75$1,431.81$285,874.95
87$1,918.56$489.19$1,429.37$285,385.76
88$1,918.56$491.63$1,426.93$284,894.13
89$1,918.56$494.09$1,424.47$284,400.04
90$1,918.56$496.56$1,422.00$283,903.48
91$1,918.56$499.04$1,419.52$283,404.43
92$1,918.56$501.54$1,417.02$282,902.89
93$1,918.56$504.05$1,414.51$282,398.85
94$1,918.56$506.57$1,411.99$281,892.28
95$1,918.56$509.10$1,409.46$281,383.18
96$1,918.56$511.65$1,406.92$280,871.53
— End of Year 8 —
97$1,918.56$514.20$1,404.36$280,357.33
98$1,918.56$516.78$1,401.79$279,840.55
99$1,918.56$519.36$1,399.20$279,321.20
100$1,918.56$521.96$1,396.61$278,799.24
101$1,918.56$524.57$1,394.00$278,274.67
102$1,918.56$527.19$1,391.37$277,747.49
103$1,918.56$529.82$1,388.74$277,217.66
104$1,918.56$532.47$1,386.09$276,685.19
105$1,918.56$535.14$1,383.43$276,150.05
106$1,918.56$537.81$1,380.75$275,612.24
107$1,918.56$540.50$1,378.06$275,071.74
108$1,918.56$543.20$1,375.36$274,528.54
— End of Year 9 —
109$1,918.56$545.92$1,372.64$273,982.62
110$1,918.56$548.65$1,369.91$273,433.97
111$1,918.56$551.39$1,367.17$272,882.58
112$1,918.56$554.15$1,364.41$272,328.43
113$1,918.56$556.92$1,361.64$271,771.51
114$1,918.56$559.70$1,358.86$271,211.81
115$1,918.56$562.50$1,356.06$270,649.30
116$1,918.56$565.32$1,353.25$270,083.99
117$1,918.56$568.14$1,350.42$269,515.85
118$1,918.56$570.98$1,347.58$268,944.86
119$1,918.56$573.84$1,344.72$268,371.03
120$1,918.56$576.71$1,341.86$267,794.32
— End of Year 10 —
121$1,918.56$579.59$1,338.97$267,214.73
122$1,918.56$582.49$1,336.07$266,632.24
123$1,918.56$585.40$1,333.16$266,046.84
124$1,918.56$588.33$1,330.23$265,458.51
125$1,918.56$591.27$1,327.29$264,867.24
126$1,918.56$594.23$1,324.34$264,273.02
127$1,918.56$597.20$1,321.37$263,675.82
128$1,918.56$600.18$1,318.38$263,075.64
129$1,918.56$603.18$1,315.38$262,472.46
130$1,918.56$606.20$1,312.36$261,866.26
131$1,918.56$609.23$1,309.33$261,257.03
132$1,918.56$612.28$1,306.29$260,644.75
— End of Year 11 —
133$1,918.56$615.34$1,303.22$260,029.41
134$1,918.56$618.41$1,300.15$259,411.00
135$1,918.56$621.51$1,297.05$258,789.49
136$1,918.56$624.61$1,293.95$258,164.88
137$1,918.56$627.74$1,290.82$257,537.14
138$1,918.56$630.88$1,287.69$256,906.26
139$1,918.56$634.03$1,284.53$256,272.23
140$1,918.56$637.20$1,281.36$255,635.03
141$1,918.56$640.39$1,278.18$254,994.65
142$1,918.56$643.59$1,274.97$254,351.06
143$1,918.56$646.81$1,271.76$253,704.25
144$1,918.56$650.04$1,268.52$253,054.21
— End of Year 12 —
145$1,918.56$653.29$1,265.27$252,400.92
146$1,918.56$656.56$1,262.00$251,744.36
147$1,918.56$659.84$1,258.72$251,084.52
148$1,918.56$663.14$1,255.42$250,421.38
149$1,918.56$666.45$1,252.11$249,754.93
150$1,918.56$669.79$1,248.77$249,085.14
151$1,918.56$673.14$1,245.43$248,412.01
152$1,918.56$676.50$1,242.06$247,735.50
153$1,918.56$679.88$1,238.68$247,055.62
154$1,918.56$683.28$1,235.28$246,372.34
155$1,918.56$686.70$1,231.86$245,685.64
156$1,918.56$690.13$1,228.43$244,995.50
— End of Year 13 —
157$1,918.56$693.58$1,224.98$244,301.92
158$1,918.56$697.05$1,221.51$243,604.87
159$1,918.56$700.54$1,218.02$242,904.33
160$1,918.56$704.04$1,214.52$242,200.29
161$1,918.56$707.56$1,211.00$241,492.73
162$1,918.56$711.10$1,207.46$240,781.63
163$1,918.56$714.65$1,203.91$240,066.98
164$1,918.56$718.23$1,200.33$239,348.75
165$1,918.56$721.82$1,196.74$238,626.93
166$1,918.56$725.43$1,193.13$237,901.51
167$1,918.56$729.05$1,189.51$237,172.45
168$1,918.56$732.70$1,185.86$236,439.75
— End of Year 14 —
169$1,918.56$736.36$1,182.20$235,703.39
170$1,918.56$740.04$1,178.52$234,963.35
171$1,918.56$743.74$1,174.82$234,219.60
172$1,918.56$747.46$1,171.10$233,472.14
173$1,918.56$751.20$1,167.36$232,720.94
174$1,918.56$754.96$1,163.60$231,965.98
175$1,918.56$758.73$1,159.83$231,207.25
176$1,918.56$762.53$1,156.04$230,444.72
177$1,918.56$766.34$1,152.22$229,678.38
178$1,918.56$770.17$1,148.39$228,908.21
179$1,918.56$774.02$1,144.54$228,134.19
180$1,918.56$777.89$1,140.67$227,356.30
— End of Year 15 —
181$1,918.56$781.78$1,136.78$226,574.52
182$1,918.56$785.69$1,132.87$225,788.83
183$1,918.56$789.62$1,128.94$224,999.22
184$1,918.56$793.57$1,125.00$224,205.65
185$1,918.56$797.53$1,121.03$223,408.12
186$1,918.56$801.52$1,117.04$222,606.60
187$1,918.56$805.53$1,113.03$221,801.07
188$1,918.56$809.56$1,109.01$220,991.51
189$1,918.56$813.60$1,104.96$220,177.91
190$1,918.56$817.67$1,100.89$219,360.23
191$1,918.56$821.76$1,096.80$218,538.47
192$1,918.56$825.87$1,092.69$217,712.60
— End of Year 16 —
193$1,918.56$830.00$1,088.56$216,882.61
194$1,918.56$834.15$1,084.41$216,048.46
195$1,918.56$838.32$1,080.24$215,210.14
196$1,918.56$842.51$1,076.05$214,367.63
197$1,918.56$846.72$1,071.84$213,520.90
198$1,918.56$850.96$1,067.60$212,669.95
199$1,918.56$855.21$1,063.35$211,814.73
200$1,918.56$859.49$1,059.07$210,955.25
201$1,918.56$863.79$1,054.78$210,091.46
202$1,918.56$868.10$1,050.46$209,223.36
203$1,918.56$872.44$1,046.12$208,350.91
204$1,918.56$876.81$1,041.75$207,474.10
— End of Year 17 —
205$1,918.56$881.19$1,037.37$206,592.91
206$1,918.56$885.60$1,032.96$205,707.32
207$1,918.56$890.03$1,028.54$204,817.29
208$1,918.56$894.48$1,024.09$203,922.82
209$1,918.56$898.95$1,019.61$203,023.87
210$1,918.56$903.44$1,015.12$202,120.43
211$1,918.56$907.96$1,010.60$201,212.47
212$1,918.56$912.50$1,006.06$200,299.97
213$1,918.56$917.06$1,001.50$199,382.90
214$1,918.56$921.65$996.91$198,461.26
215$1,918.56$926.26$992.31$197,535.00
216$1,918.56$930.89$987.68$196,604.12
— End of Year 18 —
217$1,918.56$935.54$983.02$195,668.57
218$1,918.56$940.22$978.34$194,728.36
219$1,918.56$944.92$973.64$193,783.44
220$1,918.56$949.64$968.92$192,833.79
221$1,918.56$954.39$964.17$191,879.40
222$1,918.56$959.16$959.40$190,920.23
223$1,918.56$963.96$954.60$189,956.27
224$1,918.56$968.78$949.78$188,987.49
225$1,918.56$973.62$944.94$188,013.87
226$1,918.56$978.49$940.07$187,035.38
227$1,918.56$983.38$935.18$186,051.99
228$1,918.56$988.30$930.26$185,063.69
— End of Year 19 —
229$1,918.56$993.24$925.32$184,070.45
230$1,918.56$998.21$920.35$183,072.24
231$1,918.56$1,003.20$915.36$182,069.04
232$1,918.56$1,008.22$910.35$181,060.82
233$1,918.56$1,013.26$905.30$180,047.56
234$1,918.56$1,018.32$900.24$179,029.24
235$1,918.56$1,023.42$895.15$178,005.82
236$1,918.56$1,028.53$890.03$176,977.29
237$1,918.56$1,033.68$884.89$175,943.62
238$1,918.56$1,038.84$879.72$174,904.77
239$1,918.56$1,044.04$874.52$173,860.73
240$1,918.56$1,049.26$869.30$172,811.48
— End of Year 20 —
241$1,918.56$1,054.50$864.06$171,756.97
242$1,918.56$1,059.78$858.78$170,697.19
243$1,918.56$1,065.08$853.49$169,632.12
244$1,918.56$1,070.40$848.16$168,561.72
245$1,918.56$1,075.75$842.81$167,485.96
246$1,918.56$1,081.13$837.43$166,404.83
247$1,918.56$1,086.54$832.02$165,318.30
248$1,918.56$1,091.97$826.59$164,226.33
249$1,918.56$1,097.43$821.13$163,128.90
250$1,918.56$1,102.92$815.64$162,025.98
251$1,918.56$1,108.43$810.13$160,917.55
252$1,918.56$1,113.97$804.59$159,803.57
— End of Year 21 —
253$1,918.56$1,119.54$799.02$158,684.03
254$1,918.56$1,125.14$793.42$157,558.89
255$1,918.56$1,130.77$787.79$156,428.12
256$1,918.56$1,136.42$782.14$155,291.70
257$1,918.56$1,142.10$776.46$154,149.60
258$1,918.56$1,147.81$770.75$153,001.78
259$1,918.56$1,153.55$765.01$151,848.23
260$1,918.56$1,159.32$759.24$150,688.91
261$1,918.56$1,165.12$753.44$149,523.79
262$1,918.56$1,170.94$747.62$148,352.85
263$1,918.56$1,176.80$741.76$147,176.05
264$1,918.56$1,182.68$735.88$145,993.37
— End of Year 22 —
265$1,918.56$1,188.59$729.97$144,804.77
266$1,918.56$1,194.54$724.02$143,610.24
267$1,918.56$1,200.51$718.05$142,409.73
268$1,918.56$1,206.51$712.05$141,203.21
269$1,918.56$1,212.55$706.02$139,990.67
270$1,918.56$1,218.61$699.95$138,772.06
271$1,918.56$1,224.70$693.86$137,547.36
272$1,918.56$1,230.82$687.74$136,316.53
273$1,918.56$1,236.98$681.58$135,079.55
274$1,918.56$1,243.16$675.40$133,836.39
275$1,918.56$1,249.38$669.18$132,587.01
276$1,918.56$1,255.63$662.94$131,331.38
— End of Year 23 —
277$1,918.56$1,261.90$656.66$130,069.48
278$1,918.56$1,268.21$650.35$128,801.27
279$1,918.56$1,274.56$644.01$127,526.71
280$1,918.56$1,280.93$637.63$126,245.78
281$1,918.56$1,287.33$631.23$124,958.45
282$1,918.56$1,293.77$624.79$123,664.68
283$1,918.56$1,300.24$618.32$122,364.44
284$1,918.56$1,306.74$611.82$121,057.70
285$1,918.56$1,313.27$605.29$119,744.43
286$1,918.56$1,319.84$598.72$118,424.59
287$1,918.56$1,326.44$592.12$117,098.15
288$1,918.56$1,333.07$585.49$115,765.08
— End of Year 24 —
289$1,918.56$1,339.74$578.83$114,425.34
290$1,918.56$1,346.43$572.13$113,078.91
291$1,918.56$1,353.17$565.39$111,725.74
292$1,918.56$1,359.93$558.63$110,365.81
293$1,918.56$1,366.73$551.83$108,999.08
294$1,918.56$1,373.57$545.00$107,625.51
295$1,918.56$1,380.43$538.13$106,245.07
296$1,918.56$1,387.34$531.23$104,857.74
297$1,918.56$1,394.27$524.29$103,463.47
298$1,918.56$1,401.24$517.32$102,062.22
299$1,918.56$1,408.25$510.31$100,653.97
300$1,918.56$1,415.29$503.27$99,238.68
— End of Year 25 —
301$1,918.56$1,422.37$496.19$97,816.31
302$1,918.56$1,429.48$489.08$96,386.83
303$1,918.56$1,436.63$481.93$94,950.20
304$1,918.56$1,443.81$474.75$93,506.39
305$1,918.56$1,451.03$467.53$92,055.36
306$1,918.56$1,458.28$460.28$90,597.08
307$1,918.56$1,465.58$452.99$89,131.50
308$1,918.56$1,472.90$445.66$87,658.60
309$1,918.56$1,480.27$438.29$86,178.33
310$1,918.56$1,487.67$430.89$84,690.66
311$1,918.56$1,495.11$423.45$83,195.55
312$1,918.56$1,502.58$415.98$81,692.97
— End of Year 26 —
313$1,918.56$1,510.10$408.46$80,182.87
314$1,918.56$1,517.65$400.91$78,665.22
315$1,918.56$1,525.24$393.33$77,139.99
316$1,918.56$1,532.86$385.70$75,607.12
317$1,918.56$1,540.53$378.04$74,066.60
318$1,918.56$1,548.23$370.33$72,518.37
319$1,918.56$1,555.97$362.59$70,962.40
320$1,918.56$1,563.75$354.81$69,398.65
321$1,918.56$1,571.57$346.99$67,827.08
322$1,918.56$1,579.43$339.14$66,247.66
323$1,918.56$1,587.32$331.24$64,660.33
324$1,918.56$1,595.26$323.30$63,065.07
— End of Year 27 —
325$1,918.56$1,603.24$315.33$61,461.84
326$1,918.56$1,611.25$307.31$59,850.58
327$1,918.56$1,619.31$299.25$58,231.27
328$1,918.56$1,627.41$291.16$56,603.87
329$1,918.56$1,635.54$283.02$54,968.33
330$1,918.56$1,643.72$274.84$53,324.61
331$1,918.56$1,651.94$266.62$51,672.67
332$1,918.56$1,660.20$258.36$50,012.47
333$1,918.56$1,668.50$250.06$48,343.97
334$1,918.56$1,676.84$241.72$46,667.13
335$1,918.56$1,685.23$233.34$44,981.90
336$1,918.56$1,693.65$224.91$43,288.25
— End of Year 28 —
337$1,918.56$1,702.12$216.44$41,586.13
338$1,918.56$1,710.63$207.93$39,875.50
339$1,918.56$1,719.18$199.38$38,156.31
340$1,918.56$1,727.78$190.78$36,428.53
341$1,918.56$1,736.42$182.14$34,692.12
342$1,918.56$1,745.10$173.46$32,947.01
343$1,918.56$1,753.83$164.74$31,193.19
344$1,918.56$1,762.60$155.97$29,430.59
345$1,918.56$1,771.41$147.15$27,659.18
346$1,918.56$1,780.27$138.30$25,878.92
347$1,918.56$1,789.17$129.39$24,089.75
348$1,918.56$1,798.11$120.45$22,291.64
— End of Year 29 —
349$1,918.56$1,807.10$111.46$20,484.53
350$1,918.56$1,816.14$102.42$18,668.40
351$1,918.56$1,825.22$93.34$16,843.18
352$1,918.56$1,834.35$84.22$15,008.83
353$1,918.56$1,843.52$75.04$13,165.31
354$1,918.56$1,852.74$65.83$11,312.58
355$1,918.56$1,862.00$56.56$9,450.58
356$1,918.56$1,871.31$47.25$7,579.27
357$1,918.56$1,880.67$37.90$5,698.60
358$1,918.56$1,890.07$28.49$3,808.54
359$1,918.56$1,899.52$19.04$1,909.02
360$1,918.56$1,909.02$9.55$0.00

About This Seller Finance Calculator

Seller financing — also called owner financing or a seller carry — is a sale where the seller acts as the bank. The buyer makes a down payment and signs a note promising monthly payments to the seller instead of to a lender. The math is ordinary amortization: subtract the down payment from the sale price to get the note amount, then spread that balance across the term at the agreed rate. What makes it different from a bank loan is that every one of those inputs is negotiated between two people rather than set by an underwriter, which is exactly why both sides benefit from seeing the numbers before anything is agreed. Enter a price, a down payment, a rate, and a term above and the calculator returns the payment and the full schedule — every month's split between interest and principal, and the balance remaining after each one. Early payments are mostly interest; the crossover to mostly-principal usually lands years in, and seeing where it falls tells you a great deal about who the structure actually favors.

Seller financing has two parties, so this calculator reports both sides of the same schedule. Total interest income is what the note earns the seller beyond the price of the house. Total collected is the down payment plus every payment received — the number that answers what the sale ultimately produces. The seller's annualized return, meanwhile, is usually just the stated interest rate: that's what the rate means, and it holds whether or not the note carries a balloon or an interest-only start, because every dollar outstanding is still accruing at that rate. The exception is a principal-only period, which charges no interest at all for its duration — so the calculator surfaces an effective-yield figure only in that case, where the return genuinely falls below the rate on the contract. Sellers weighing a carry against cashing out are comparing those numbers to what the same money could do elsewhere, and against the fact that a note pays out over years instead of all at once.

A balloon is the exit most seller-financed deals use. The payment is calculated as though the loan runs the full term — 30 years, say, so the monthly number stays affordable — but the entire remaining balance comes due as a single lump-sum payoff at a fixed earlier date, commonly year 5 or year 7. That's the compromise that makes long amortizations acceptable to a seller who doesn't want to wait three decades to be cashed out. Turn the balloon on and the calculator shows the payoff amount and truncates the schedule at that month, so you can see exactly how much principal has actually been retired by then — typically much less than people expect, because the early years are interest-heavy. That number matters to both parties: it's what the buyer has to refinance or repay, and what the seller is counting on receiving. A credible plan for it is the difference between a balloon and a problem.

The two entry options cover the first years of the note. Interest-only means the buyer pays interest and nothing else for a set period, so the payment is smaller and the balance doesn't move — useful when a property needs stabilizing, a rehab is underway, or cash flow is thin at the start, at the cost of arriving at the balloon owing every dollar of the original note. Principal-only is the mirror image and much rarer: payments go entirely to the balance with no interest charged for that period, which a seller might grant early on to move a property or bridge a gap, and which pays the buyer back in a lower total cost. Toggle either one and the schedule re-colors the affected months so the shape of the deal is visible rather than described. If you're working the other direction — deciding what price and terms to propose, and what better-than-market terms are worth in purchase price — start with the Instant Creative Offer Calculator instead, then come back here for the schedule.

Related calculators

Instant Creative Offer Calculator

Instant creative offer with seller financing and live terms-value math. Companion to the Cash Offer Calculator.

Seller Finance NPV Calculator

Calculate the present value of a seller-financed note at any discount rate.

Rental Capital Gains Calculator

See the full tax bill when you sell a rental — capital gains by bracket, 25% depreciation recapture, NIIT, and state tax — plus net proceeds after tax.

Frequently Asked Questions

How do you calculate a seller-financed payment?

Exactly the way you'd calculate a mortgage payment. Start with the note amount — the sale price minus the down payment — then amortize it at the agreed interest rate over the agreed term. A $400,000 sale with $80,000 down leaves a $320,000 note; at 6% over 30 years that's about $1,918 a month. The payment doesn't change when there's a balloon: the balloon only decides when the remaining balance comes due, not how the monthly number is computed. Enter your own figures above and the calculator returns the payment, the total interest, and the month-by-month schedule.

What's the difference between seller financing and owner financing?

Nothing — they're two names for the same arrangement, and you'll also hear it called a seller carry, a carryback, or a purchase-money mortgage. In every case the seller extends credit to the buyer instead of the buyer getting a bank loan: the buyer puts money down, signs a promissory note, and pays the seller monthly under terms the two of them negotiate. "Owner financing" tends to show up in consumer-facing listings and "seller financing" in investor conversation, but there's no legal or mathematical distinction, and this calculator handles it under either name.

How does a balloon payment work in seller financing?

The loan is amortized over a long term to keep the payment low, but the whole remaining balance becomes due on a set date well before that term ends — five or seven years is typical. So a note amortized over 30 years with a 5-year balloon has 30-year payments and a lump-sum payoff at month 60. The buyer is expected to refinance the property or sell it to satisfy the balloon. The catch is how little principal gets retired in those first years: on a 30-year schedule at typical rates, over 90% of the original balance is still outstanding at year 5. Turn the balloon on above and the calculator shows the exact payoff for your numbers. If the buyer can't refinance or sell when it comes due, the note is in default and the seller can foreclose, so both sides should be honest about the exit before agreeing to the date.

What interest rate should a seller charge?

There's no fixed answer — it's negotiated — but the useful reference points are the current conventional mortgage rate and what the seller could otherwise earn on the money. Rates on seller-financed notes commonly land somewhere between a bank rate and a few points above it, because the seller is taking borrower risk a bank wouldn't. Below-market rates get traded for other concessions, most often a higher purchase price. Two constraints worth knowing: the IRS sets minimum rates (the applicable federal rate, or AFR) below which interest may be imputed on a seller-financed sale, and some states cap rates via usury laws. Run a few rates through the calculator and watch the seller's total interest income and yield move — that's usually a more productive conversation than arguing about the rate in the abstract.

How much down payment is typical on a seller-financed deal?

It's fully negotiable, and in practice it's the single most contested term. Sellers commonly want 10–20% because the down payment is their protection: it's the buyer's skin in the game, it covers the seller's cost of taking the property back if things go wrong, and it's cash in hand today rather than a promise. Buyers push the other way, and low or even zero-down structures do happen — usually paired with a higher price, a higher rate, or a shorter balloon to compensate. The dollar/percent toggle on the down payment field is there because deals get discussed both ways: sellers tend to think in percentages, buyers in the cash they have to bring.

What return does the seller actually earn on the note?

On almost any seller-financed note the seller's annualized return is simply the stated interest rate — that's what the rate means, and it holds whether or not the deal has a balloon or an interest-only start, because every dollar still outstanding accrues at that rate the whole time. A balloon doesn't change the return; it changes the duration, so total interest income is far smaller than a full-term note's even though the rate earned is identical. The one common structure that does lower the return is a principal-only period, since no interest accrues during it. Combine the two and the effect is sharper than people expect: a two-year principal-only start on a 30-year note barely dents the lifetime return, but the same concession on a note with a seven-year balloon takes a real bite, because there are far fewer full-rate months left to dilute it. What actually varies between deals is the rate negotiated and how long the note runs — compare both against what the same money would earn elsewhere, and against the risk of the buyer not paying.

What is an interest-only period, and when does it make sense?

During an interest-only period the buyer pays only the interest that accrues each month and nothing toward principal, so the payment is smaller and the balance stays exactly where it started. It fits situations where cash flow is genuinely tight at the beginning and expected to improve: a rental being stabilized, a property mid-renovation, a business ramping up. The trade is that nothing is being paid down, so if a balloon follows an interest-only start, the buyer owes the full original note amount at payoff. Sellers sometimes prefer it anyway — the interest is their income, and principal repayment is just the return of their own equity. Toggle it above to see both payments side by side: what's owed during the interest-only years and what the payment becomes afterward.

What is a principal-only period?

The opposite of interest-only: for a set period at the start, the buyer's payments go entirely toward the balance and no interest is charged. It's uncommon, but it shows up as a concession — a seller motivated to close, a family transfer, or a way to give a buyer a real head start without cutting the price. For the buyer it's the cheapest money there is; for the seller it's a genuine cost, since those months produce no income at all. It's rarely modeled anywhere, which tends to make it invisible until you're already negotiating one. Turn it on above and the schedule highlights the principal-only months, then shows the payment recalculated on the reduced balance for the remaining term.

Does the seller owe capital gains tax on the whole sale at closing?

Not necessarily, and it's one of the main reasons sellers carry a note. A cash sale generally triggers the entire gain in the year of sale. A seller-financed sale can often be reported as an installment sale under IRC §453, recognizing the gain proportionally as principal is received rather than all at once — which can keep the seller in lower brackets across several years. Depreciation recapture works differently, but for ordinary straight-line rental property it is not simply due up front: the depreciation you took comes back as unrecaptured §1250 gain at a 25% cap, and it is recognized first as principal arrives rather than all at closing (Treas. Reg. §1.453-12). What genuinely cannot be deferred is ordinary recapture — §1245 property such as appliances, fixtures and cost-segregated components, and pre-1987 accelerated depreciation — which is taxed in the year of sale at ordinary rates and which this calculator does not model. The rules have real edges, so this is a conversation for a CPA rather than a calculator. To see what the lump-sum bill would look like as a starting point, use our free Rental Property Capital Gains Tax Calculator; year-by-year installment-sale modeling lives in the full GoFlexi app. Nothing here is tax advice.

Is a land contract or contract for deed the same as seller financing?

The payment math is identical, but the legal structure isn't. With a standard seller-financed sale, title transfers to the buyer at closing and the seller holds a note secured by a mortgage or deed of trust — the same position a bank would take. Under a land contract (also called a contract for deed or installment land contract), the seller keeps legal title until the buyer finishes paying, and the buyer holds equitable title in the meantime. That difference matters most when something goes wrong: remedies, timelines, and buyer protections vary considerably by state, and several states have added consumer protections specifically around contracts for deed. This calculator's amortization applies to either, but which instrument to use is a question for a real estate attorney in your state.

How do I decide what price and terms to offer?

This page answers "given these terms, what does the note look like?" The reverse question — given a property, what price and terms should I propose, and what are better-than-market terms actually worth in purchase price? — is a different calculation. Our Instant Creative Offer Calculator is built for it: it values the terms against a market-rate loan and shows how much more you could pay while still coming out ahead. Structure the terms there, then bring the numbers back here for the schedule and the seller-side view — the two things a proposal usually needs to survive scrutiny.

What happens if the buyer stops paying?

The seller has remedies much like a lender's, but the specifics depend on how the deal was papered and where the property is. With a note secured by a mortgage or deed of trust, the seller can foreclose — judicially in some states (a court process, slower and more expensive), non-judicially in others (faster, under a power-of-sale clause). Under a land contract, the remedy may be forfeiture or may look like foreclosure depending on state law and how much the buyer has paid. Sellers reduce the risk up front rather than after the fact: a meaningful down payment, verified ability to pay, a properly recorded security instrument, and escrow or a third-party servicer so payments and payoff figures aren't in dispute. It's worth being clear about what a default actually costs, because it's usually described as though the seller loses everything and that isn't the case: the down payment and every payment already collected stay with the seller, and the security is the property itself, which comes back — often with whatever the buyer put into it. What a default really costs is time and money, and in a judicial-foreclosure state a good deal of both, plus the risk that the property returns in worse condition than it left. That is the trade to weigh, not a total loss. Talk to a real estate attorney before drafting anything.

Need More Powerful Calculations?

Unlock wrap mortgages, balloon payment scheduling, amortization tables, tax benefit estimates, and more with GoFlexi's full-featured seller finance calculator.

Free plan — no credit card
14-day Pro trial for new accounts
Unlimited calculations
Cancel anytime