WRAPAROUND
(with 2 underlying loans)

Sale Price

$ 75,000
Down Payment
$ 10,000
Loan #1 8.5 % interest
$ 30,000

Loan #2

  18 % interest
$ 30,000
Wraparound Loan   13% interest
$ 65,000

Buyer's

Monthly

Payment

to seller
$ 719.03

Seller's Payment

to Loan Co. #1
$ 230.67
 
Seller's Payment to Loan Co. #2 $ 452.13
Seller's Net

$ 36.23