Rural sub-to at 3.25% with the seller two payments behind. Plan B is unpriceable.
Small town, population under 4,000, about 40 minutes from anything. 3/2 on 5.1 acres, well and septic, built 1996. Seller inherited a job transfer she can't refuse and is two payments behind.
Numbers as I have them from the payoff statement she pulled off the servicer portal:
Balance 148,400 at 3.25%, 22 years left. PITI 1,090 (principal and interest 802, taxes 178, insurance 110). Arrears including late fees 2,340. She wants 18,000 for her equity, all cash at closing. My value opinion is 198,000 to 208,000 based on four sales in the last 14 months, two of which were acreage and two weren't, so the spread is honest and not false precision. Market rent here is soft, 1,275 to 1,400, and rural vacancy runs longer than I would like.
So I'm in for roughly 20,340 plus closing and title, call it 22,500. Payment 1,090 against rent I'd underwrite at 1,300. That's 210 a month before anything breaks, on a well and a septic I haven't had inspected yet.
The part I can't solve is Plan B. If the lender calls the loan, my exit is a refinance, and a small rural DSCR refi on a property at a 1.19 DSCR is not obviously fundable at anything close to what I'd need. Selling into this market takes me six to nine months on the low end. So the contingency plan is real but slow and expensive, which makes me wonder how many months of reserve is actually honest here rather than comfortable.
What I have not decided: whether to pay her equity in cash at all, or put 6,000 down and carry 12,000 on a note behind the existing loan so I keep dry powder against the call risk. She hasn't pushed back on either idea yet because I haven't asked.