Potential Seller Financing Flipping Opportunity: What are the Options? (Follow-up… I Got an Offer!)


As an article I wrote a couple weeks ago about a potential seller financing opportunity in which I have gotten a tremendous amount of negative comments from, today I have actually gotten an offer close to what I have been looking for. As a result, I would like to further elaborate the math on this deal:

Just a quick recap in case no one read the earlier article, I had purchased a 2 bedroom 2 bed condo in Las Vegas cash for about $65,000 net costs. I am looking to flip the property in a seller financed deal selling for a premium price. In this case, I am looking for a neighborhood of $90,000 with the buyer paying 50% down and I’d carry a 8% loan 30 year amortization with a 3-5 year call. Seems like a lot of people are saying in my previous article that I was crazy to expect a price like that or people would be crazy to buy. But hey, what do you know, I’ve gotten an offer today.

How to Invest in Real Estate While Working a Full-Time Job

Many investors think that they need to quit their job to get started in real estate. Not true! Many investors successfully build large portfolios over the years while enjoying the stability of their full-time job. If that’s something you are interested in, then this investor’s story of how he built a real estate business while keeping his 9-5 might be helpful.

Click Here For Your Free eBook!

The Offer on my Condo…

A buyer today offered to put down $28,000 instead but is willing to repay the principal of the loan in installments of 5 years at 8%. Meaning at the end of every year he would pay me back a fifth of $62,000 (or $12,400) for each of the 5 years. Would this be a good sale for me? Or should I keep renting the condo until real estate prices go back up to a crazy level again?

It was really a gut decision until I put the numbers together.

So let’s crunch some numbers again.

First, let’s run my returns if I keep the condo rented:


Assuming I don’t sell the property, it runs me at about 7.5% return so far.

But what if I sell it to this buyer?


So I get my $28,000 right back, so my total cash investment once I sell it at $37,000. As you can see, each year I’d get less interest because the buyer would have paid down a fifth of the original principal, which is $12,380.


This is the cash flow I would have received in 5 years (reminder: I do not have to pay HOA, maintenance, property tax and insurance at this point).

Do you know what my internal rate of return (IRR) is? For those who don’t know internal rate of return, IRR is a discount rate which you used to value all your cash flow. It may be hard to grasp so check out this thorough article to learn more. All you need to know is the higher it is, the better.

You know what the IRR is? 32%! You know what that means? Yes, it means it is absolutely an awesome return on your money. I guess the better way to describe this return is that if the cost of your entire borrowing is at 32% per year, you basically break even.

But what if I want to keep my tenant and sell my condo in 5 years to capture appreciation? Again, I can’t say for sure whether the market would go up significantly in 3-5 years although I feel like it would (not only because of a housing market rebound but the reality that the US currency is going to worth a lot less).

So instead of guessing around, I thought, at what price would it be worthwhile for me to sell that would reflect the same rate of return if I had accepted this buyer’s offer?

With some quick Excel calculations, this is the price I came up with… $217,313.81. This is the selling price (this is after all the realtor fees too!) I would have to get at the end of year 5 in order to match the same return I had if I sold it seller finance.


Even I’m not that optimistic. I’m thinking at best around $150,000. But at that price, at the end of 5 years, my IRR is only going to be at 24%. Not good enough.


So as you can see, the time value of money is extremely important and can play a crucial role in determining your return. I did not realize the magnitude of the difference until I started breaking out the investment banking style calculations. The big difference here is due to the fact that I get $28,000 right back from the start (sure I’ve had this property for close to a month now but let’s not get too picky with the numbers).

So to those naysayers, I say “yes” – seller financing is possible and can work. If you can get the buyer to pay large parts of principal back around the beginning you can really boost your investment returns. While most seller financing asks for a balloon payment at the end of three, five, ten, fifteen years etc, I say go for principal pay down in each year instead. Obviously this may not work for many people, but for those who can do that, this would help your returns so much more.

Perhaps BPers are right to think I am a greedy speculator/gambler/crazy guy, I just responded to the agent that I would like 12% interest only instead of 8% since the buyer is only willing to put down $28,000 and not the $45,000 I asked for.

Why not?

We’ll see what happens…

Photo: kevin dooley

About Author

Leon Yang

Leon Yang is an active real estate investor in Las Vegas. He is a buy and hold guy who also likes to flip from time to time. His main passion is to traveling to the less traveled places and inspiring others to become financially independent through real estate.


  1. Leon — be sure to check with your attorney regarding Nevada implementation of the SAFE Act and Dodd-Frank Act in regard to your seller financing transaction with an owner-occupant. Can almost guarantee that regulations apply, though usually for the first 1 to 3 deals that you do in a year, they might well be somewhat relaxed on some of the nastier implications.

    For example, regarding TX:

  2. Actually in the first scenario, your 7.5% return would be more around 6% with property management included.

    Something about this still doesn’t pass the sniff test, though. If you have a buyer who has $28K in cash and the ability to pay a $12K annual lump sum, I can’t imagine they have credit so awful that they’re not able to go get a loan somewhere with far better terms than this that would allow them to buy a comparable property at market rate, instead of paying approximately 30% more just so they can do seller financing.

    But hey, maybe stranger things have happened (as David said above, only in Vegas). Good for you!

  3. If you sold at $90,000 for a $65,000 investment, then you have an immediate 38% return. As you spread the sale over 5 years, your IRR was reduced to 32%. In addition your access to the capital was reduced as some of your capital was not available until the end of five years. If the condo can sell at $85,000 then you can have your immediate 32% return and your cash. If you can do a few deals a year then your IRR goes over 100%.

    You need to compare what you can sell the house for versus the seller financing and a leveraged rent option.

    • Ha, were it only so easy! Just buy and immediately flip for 32% profit with no rehab! The seller-financing is the only thing that enables an exit price like this. Seller-financers have been employing this technique for decades, nothing groundbreaking here. Mark up the property 50-100% and sell to those who can’t get bank financing.

Leave A Reply

Pair a profile with your post!

Create a Free Account


Log In Here