What will the deal really cost each month?
Split a purchase between cash, a bank loan and seller financing, including a balloon payment.
No email or phone. Inputs stay in this tab. Amounts are USD.Keep up to three named scenarios, then change the calculator for the next one. Saved comparisons stay in this tab and disappear when you leave. To save a file, choose “Save as PDF” in your browser’s print dialog.
A lower monthly payment still leaves a balloon
Estimates update as you change the numbers. Review the assumptions below.
See the breakdown
- Bank loan
- $270,000
- Bank monthly payment
- $3,568
- Seller note
- $90,000
- Seller monthly payment
- $999
- Total modeled interest
- $179,803
- Initial annual cash after regular payments
- $95,193
- Monthly cash to set aside for balloon (no return)
- $861
- Seller note final-year payments incl. balloon
- $63,674
How to read this estimate
Fixed rates and monthly amortization. Seller balloon is due after the regular payment at the end of the chosen year. Interest totals assume both contracts are paid as modeled, with no refinancing, penalties or extra payments.
Coverage uses your cash available for debt service, after operating costs, needed labor and reinvestment. It excludes owner distributions and taxes not already deducted. A lender may use a different definition.
This is not an SBA eligibility check. Seller notes may have standby or subordination requirements. Confirm terms, fees, guarantees and balloon refinancing risk with the lender.
A seller note can move a cost into the future
A fictional $450,000 acquisition uses 20% buyer cash, 60% bank financing and a 20% seller note. The example seller note amortizes over ten years but comes due after five.
What to look for: The monthly payment does not repay the full seller note by year five. Read the balloon balance and the separate reserve needed for it. A manageable monthly payment is not a complete funding plan.
The example figures above stay fixed while you edit your own scenario. Use “Load example” to restore default inputs where available.
Your next steps
- Get written loan terms and confirm seller-note restrictions.
- Include lender fees, legal costs and working capital in your cash plan.
- Plan for the balloon without assuming refinancing will be available.
Sources & assumptions
Linked sources explain the methods and considerations. Example rates, costs and future growth assumptions are editable illustrations, not current market quotes. Reviewed September 7, 2026.
These tools provide educational estimates. Confirm terms and inputs before making a financial commitment.