First deal done and it was a wrap, 6.75 over a 3.375, full numbers
My first closing ended up being the structure I told myself I'd never start with, after six months of reading. Writing it out because most of what I read about wraps skipped the mechanical parts that actually took the work.
The property is a 3/2 in a mid-size southeast market, tired but rentable day one. Seller relocated for work, didn't want to be a landlord, didn't want to sell into a market where her buyer pool was payment-constrained.
Numbers as closed: Price 312,000. Down 40,000 cash from me. Wrap note 272,000 at 6.75 percent, 30-year amortization, balloon at 84 months. My P&I is 1,764. Her underlying loan is 228,400 remaining at 3.375 percent, P&I 1,105, plus escrow of 391 for taxes and insurance. So she nets roughly 659 a month before the escrow piece, and the escrow gets funded out of what I send.
How the money moves matters more than the spread. A licensed third-party servicer collects from me, pays her underlying lender first, then remits the remainder to her. I get monthly statements showing the underlying loan was paid. If she stops paying, I don't find out at the foreclosure notice.
The part that nearly killed it was insurance. New policy in my name with her lender still listed as mortgagee, and the underlying servicer's system kicked out a letter asking about the change of insured. Nothing came of it, but my attorney and I sat with that letter for two weeks with 40,000 already in escrow. The underlying loan stays in place in a wrap, so the due-on-sale clause is live and how a lender responds is their call, not something anybody can promise you.
What I'd keep: the servicer paying the underlying loan directly, and a written payoff statement from her lender dated inside the inspection period rather than a screenshot of her online balance. Recording, disclosure, and transfer tax treatment on this vary by state and mine got drafted by a real estate attorney in the state where the house sits, which I'd do again.