Welcome Back

Sign in to sync your deals across devices

Don't have an account? Sign Up

🔗 Share Deal

Anyone with this link can view and edit this deal

🔗 Shared Deal

You're viewing a shared deal. Any changes you make will be synced to the owner's library.

Real Estate Underwriting Calculator

Comprehensive deal analysis with seller financing & equity carry

📍 Property Address
⚠️ Address Already Being Worked
This property is being worked by another team member.
🔗 Property Link
👤 Prepared By
🏠 Seller Info
Cap Rate 0%
Blended Rate 0%
Spread 0%
NOI $0
Monthly CF $0
Cash to Seller $0
⚙️

Loan Configuration

% of purchase price
% of purchase price
💰

Purchase & Pricing

Over/Under Asking
0.00%
Monthly: $202,993
🏦

Cash to Buyer Analysis

Cash Breakdown
Residual (Equity Gain) $0
Agent Fee $0
Rehab $0
Assignment Fee $0
Reserves for Stabilization $0
Commercial Appraisal $0
Closing & Bridge Loan $0
Cash to Buyer $0
📊

Financing Overview

First Position Loan
$0
Interest Rate
0%
Amortization
0 yrs
Monthly Payment
$0
Seller Carry
$0
Seller Carry Rate
Amortization
Monthly Payment
$0
Down Payment
$0
Total Financing %
0%
📋

Operating Expenses

Total Operating Expenses (Annual)
$0
💵

Cash Flow Analysis

Annual Revenue
$0
Operating Expenses
$0
First Position P&I
$0
Seller Carry Payment
$0
Annual Cash Flow
$0
Monthly Cash Flow
$0
Cash-on-Cash Return
0%
CF to Purchase Price
0%
📈

NOI & Cap Rate

Net Operating Income (NOI)
$0
Cap Rate
0%
Blended Interest Rate
0%
Spread (Cap - Blended)
0%
Positive spread — capital stacking works
🎈

Balloon & Equity Analysis

Value @ Balloon
$0
Total Balance @ Balloon
$0
Equity @ Balloon
$0
Equity % @ Balloon
0%
First Position Balance
$0
Seller Carry Balance
$0
📝

LOI Summary

Purchase Price $0
Cash to Seller at Closing $0
Seller Equity Agreement $0
Amortization (Years) 0
# Years to Balloon 0
Months to Stabilize 0
Monthly Payments to Seller $0
Interest Rate to Seller 0%
🤖

AI Deal Analysis

Click "Generate AI Prompt" to create a prompt with all your deal data that you can paste into ChatGPT, Claude, or any AI assistant for a detailed deal and market analysis.

🎯

Goal Finder

Reverse-engineer deal terms from your desired outcomes
Variables to Adjust
Solution Found

📚 Deal Library

No deals saved yet. Click "Save Current Deal" to add one.

Real Estate Underwriting Summary

Prepared By

Cash-on-Cash Return

0%

Cap Rate

0%

Blended Rate

0%

Spread

0%

Annual Cash Flow

$0

NOI

$0
Deal Overview
Purchase Price $0
Asking Price $0
Over/Under Asking 0%
Property Type Mixed Use
First Position Loan
Loan Amount $0
Interest Rate 0%
Amortization 0 yrs
Monthly Payment $0
Seller Financing
Seller Carry Amount $0
Interest Rate 0%
Amortization 0 yrs
Monthly Payment $0
Down Payment $0
Total Financing 0%
Cash to Buyer
Residual (Equity Gain) $0
Assignment Fee $0
Closing & Bridge Costs $0
Net Cash to Buyer $0
Cash Flow Analysis
Annual Revenue $0
Operating Expenses $0
First Position P&I (Annual) $0
Seller Carry (Annual) $0
Monthly Cash Flow $0
CF to Purchase Price 0%
Balloon & Equity Projection
Years to Balloon 0 years
Projected Value $0
Remaining Balance $0
Equity at Balloon $0
Equity Percentage 0%
LOI TRACKING NUMBER:
Re: Letter of Intent to Purchase Property
Dear [Seller Name],

On behalf of Instant Hotels, Inc., we are pleased to present this Letter of Intent expressing our intention to purchase the property located at for the proposed purchase price of . This Letter of Intent outlines the key terms and conditions of our offer, subject to further negotiations and the execution of a formal purchase contract.

Purchase Details:

Property:

Proposed Terms Purchase Price:

Property Condition: Property to be acquired strictly in its present "As-Is, Where-Is" condition, with no representations or warranties from the Seller.

Cash at Closing: (Buyer has established lender financing relationships and can deliver without delay).

Seller-Equity Agreement: (Finance Agreement): . Amortization: years, Monthly Payments: consisting of principal only with a -year balloon.

Seller-Equity Agreement: Simultaneously, the Buyer's LLC operating agreement is executed to reflect the Seller's minority equity interest. Escrow returns this portion to the Buyer post-closing, while the Seller retains a secured interest in the LLC for that amount, with rights to assume full ownership of the LLC in the event of default.

The closing will be facilitated by a licensed title company, escrow agent, or closing attorney (hereby "the Closing Agent"), and all funds will be disbursed at the close of escrow in accordance with mutually agreed-upon instructions contained in a definitive state-approved Purchase and Sale Agreement ("PSA"). The transaction will occur in two distinct stages:

First Stage (All Cash Closing)

At the initial all-cash closing, the Buyer will bring the full purchase price in cash. The Buyer intends to obtain a Commercial loan at 70-80% loan-to-value (LTV) to reimburse a portion of the funds following this close. The Purchase and Sale Agreement and its incorporated escrow instructions shall direct the Closing Agent to hold funds in escrow until the second leg of the transaction is completed. The close will be contingent on the Property appraising at or above the agreed-upon purchase price. The Buyer will close escrow, and the title insurer will issue a title policy insuring the Buyer's interest in the Property after this first leg, with all associated title insurance premiums and related closing costs borne by the Buyer.

Second Stage (Seller-Financing/Installment Sale)

Following the close of escrow and completion of the first leg, the immediate second leg of the transaction is opened pursuant to detailed escrow instructions in the Purchase and Sale Agreement. The Closing Agent shall disburse the Seller's agreed-upon down payment, and instead of recording a Deed of Trust/Mortgage and Promissory Note, the Seller's remaining equity will be secured through the Buyer's LLC operating agreement, naming the Seller as a minority equity partner. In the event of a default, this structure entitles the Seller to obtain 100% ownership of the LLC, thereby regaining full control of the Property without the need for foreclosure. The Seller-financed portion shall still be structured as an installment sale, providing ongoing, tax-advantaged income while simultaneously reducing the Seller's immediate tax burden. To further protect the Seller's financial interest in the Property, we offer a Seller Protection Clause (please see the bottom of this Section for more details). The title insurer will issue a title policy insuring the Buyer's interest in the Property after this second leg, with all associated title insurance premiums and related closing costs borne by the Buyer.

This creative structure enables the Buyer to acquire the Property at a comparatively low capitalization rate at retail pricing, while remitting a substantial portion of the Purchase Price to the Seller as an immediate down payment. Concurrently, by structuring the balance as an installment sale with seller financing, the Seller can defer and potentially minimize immediate tax liabilities. The Seller, thus, secures an aggressive purchase price, a significant down payment, and the potential for a reduced overall tax burden.

Step 1 – Seller Agrees to Sell Property

  • Property Price:
  • Seller hands over the property in as-is condition.

Step 2 – Stage 1: Cash Closing

  • Buyer brings cash to closing.
  • Escrow holds funds temporarily.
  • Title transfers → Buyer's LLC now owns the property.
  • Seller gets their immediate cash payout: .

Step 3 – Stage 2: Equity Carry Agreement

  • The remaining is not paid out in cash.
  • Instead, it becomes the Seller's Equity Carry (preferred equity) inside Buyer's LLC.

Step 4 – Seller's Equity Terms

  • Treated like a secured loan inside the new LLC.
  • Monthly payment: (principal only).
  • Balloon: years.
  • If Buyer defaults → Seller can take back 100% of the LLC (full ownership of property) without foreclosure.

Step 5 – Seller's Benefits

  • ✅ Immediate cash at close ()
  • ✅ Ongoing monthly payments ()
  • ✅ Secured "back door" ownership protection
  • ✅ Tax-advantaged structure (installment sale)

In accordance with guidance set forth by the Internal Revenue Service (IRS) for installment sales (see, e.g., IRS Publication 537), "income received over time through an installment sale may, under certain circumstances, be treated as ordinary income." This approach allows for the recognition of gains and the associated tax obligations to be spread over multiple tax years, rather than realized in a single lump sum, potentially resulting in a more favorable tax outcome.

Additionally, the buyer will cover all title insurance premiums, all customary closing costs, fees, and related expenses. This allocation ensures the Seller realizes the full benefit of the agreed-upon financial terms without incurring out-of-pocket transactional costs.

This LOI is provided solely as an outline and for the purpose of facilitating further discussion. Except as may be otherwise agreed in writing (such as confidentiality or exclusivity provisions), this LOI is non-binding. Neither Party shall be legally obligated to proceed unless and until both Parties execute a definitive State-approved PSA and related ancillary documents that fully memorialize the terms and conditions of the transaction.

Seller Protection Clause

Operating Agreement with Default Control Provisions

Commissions: 2.5% to Buyer's Agent, Steven Glaude, LPT Realty, Lic #01257750.

Deposit: EMD is 1% of purchase price, deposited after inspection period.

Inspection Period: Buyer shall have a maximum of thirty (30) business days following execution of the PSA to complete all due diligence, including inspections, title review, and feasibility studies. The inspection period only begins after the buyer receives all financials relevant to the business operation. The buyer is prepared to accelerate this if feasible. The Earnest Money Deposit goes hard at 1% after the inspection contingency period.

Provision of Financial and Operational Documentation: The Seller agrees to furnish the Buyer, within a specified due diligence period, with complete and accurate financial and operational records relating to the Property. Such records shall include, but are not limited to:

Closing Date: Closing to occur within forty-five (45) to sixty (60) days or sooner following full execution of the Agreement. The buyer is positioned to close earlier if conditions permit. A one-time extension of 15 days may be granted upon mutual agreement.

Closing Costs: Buyer will assume all standard closing costs, including escrow fees, title insurance premiums, recording fees, transfer taxes, and other customary expenses, thereby ensuring a streamlined closing process for Seller. Commitment to Transaction: Buyer is a capable and well-capitalized purchaser, seeking a straightforward and expeditious transaction. The terms outlined above are designed to provide Seller with a clean, competitive, and dependable closing, minimizing risk and delay.

Contingencies to Closing:

a. Property Inspections: Buyer shall inspect all buildings, grounds, utilities and clean environmental.

b. Lending, Appraisal, and Financing.

c. Review documentation and verify title, check for delinquent utilities, and review current payment statements.

Conditions:

The execution of an Agreement of Sale shall be conditioned on the satisfaction of the above terms and contingencies. Both Purchaser and Seller acknowledge that this Letter of Intent is not a purchase contract but serves as the foundation for drafting a formal purchase contract between the parties. No legal obligations or liabilities shall arise from this Letter of Intent.

Instant Hotels, Inc., makes no warranty or representation to Seller or Purchaser that the acceptance of this Letter of Intent guarantees the execution of a purchase contract.

This Letter of Intent is valid until 5:00 PM on . If an executed copy of this letter is not received by that date, this Letter of Intent will be considered withdrawn.

We look forward to further discussions and negotiations to reach a mutually beneficial agreement. Please do not hesitate to contact us to initiate the next steps in this process.

Sincerely,

Acquisitions Manager,

Instant Hotels, Inc


Steven P. Glaude

President

Realtor ~ Investor

CalBRE #01257750

Tel. No. (916) 316-4472

[email protected]

www.stevenglaude.com

https://equitycarrygroup.com/

By: Steven Glaude

Buyer: Instant Hotels, Inc.

ACCEPTANCE THIS DATE:

_____________________

By: _________________________________

Seller: