Seller Finance Calculator

Owner financing payments, balloon payoffs, and a full month-by-month amortization schedule.

  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. 3Take the documentsA term sheet, an offer email, a negotiation script — 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 monthPaid to you for 30 years, secured by the house you already know.

$370,682 in interestWhat the note earns beyond the price, spread across 30 years.

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

Your tax timing, in a numberSwitch on “Compare to a traditional sale” above, then add your cost basis.

If they stop paying, you forecloseYou 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.

Take this deal with you

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

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