Liquidation value only, or probability-weight the workout paths?
I brought numbers and I want to know what's wrong with them.
Same file, two models. A $94,000 balance on a small single family in a stable secondary market, as-is value $112,000, borrower 26 months delinquent, taxes $4,300 behind, seller asking $58,000.
Model A, collateral only. I ignore every workout. I assume I foreclose, take the house, and sell as-is. $112,000 gross, 8 percent selling costs, $4,300 taxes, $9,000 legal and foreclosure costs, 14 months of carry at $450 a month for insurance and utilities. Net recovery about $86,000. Against $58,000 that's a 1.48x, and I'd want more like 1.7x, so I bid $50,000 or I pass.
Model B, probability weighted. 35 percent chance of reinstatement or mod, which at a rewritten $88,000 balance and a market coupon is paper I can sell at 75 cents in about eight months, call it $66,000 with less legal spend. 25 percent chance of a discounted payoff around $70,000 at month ten. 30 percent chance of foreclosure, the $86,000 above. 10 percent chance of a bankruptcy or title fight that drags 30 months and nets $62,000. Weighted expected value about $76,600, and it arrives faster on average, so the $58,000 ask looks acceptable.
The difference between the models is $8,000 of price on one file. Multiply that across a tape and it's the difference between winning bids and never winning one.
Model A never lies to me and probably makes me uncompetitive. Model B is honest about how these actually resolve and depends entirely on probabilities I made up from a sample of eleven files. Neither feels like the answer and I suspect the room is split.
How should a non-performing note be priced?
31 votes