- Value Builder
- Posts
- 🏙️ Breaking Down a $5.8M Seller Financing Deal with Just $100K Down
🏙️ Breaking Down a $5.8M Seller Financing Deal with Just $100K Down
Read Time: Read Time: 4m 39s | Words: 1,161 | Grade - A; All Organic
🗞️ News & Moves 🏠
By 2026, a staggering $440 billion in commercial real estate loans will reach maturity.
This year, a hefty $277 billion of that total will come due.
The deadline looms large, creating a pivotal moment in the market.
Get ready for a ripple effect as investors face this wave of debt.
Offices hold a remarkable $64 billion in maturing loans.
Multifamily properties contribute $61 billion to the total.
Meanwhile, hotels carry a hefty $48 billion in their books.
Thanks to $36B in past loan extensions, 2025 now holds the biggest wave of maturities in a decade.
Liquidity is tight.
Interest rates are high.
Who makes it through?
That’s the billion-dollar question.
For the past two years, AI hype sent data center investments through the roof.
But now?
Some landlords and lenders are getting nervous.
DeepSeek's new AI breakthrough has investors asking:
Will cheaper models reduce the need for expensive data centers?
Some firms fear rising borrowing costs and even obsolescence.
Still, big players like Meta and Apollo are betting data center demand won’t slow anytime soon.
Boom or bust—who’s right?
The market’s about to find out.
🚨 The Fed Pulse 🚨
U.S. 5 Year Treasury | U.S. 10 Year Treasury | Fed Funds Rate |
---|---|---|
4.437% ⬇️ | 4.495% ⬇️ | 4.33% ⬇️ |
The economic signals are mixed, but the trend is clear—healing, not booming.
The Purchasing Managers Index rose above 50 for the first time since 2022.
This is a strong sign of confidence.
This supports hopes for a better economy through 2025.
Yet, coincident indicators tell a murkier story.
Orders for non-defense capital goods are still weak.
Manufacturing is not doing well, and retail sales are also soft.
Employment?
Resilient, but not roaring.
January’s job gains were solid, but nothing extraordinary.
Meanwhile, bond yields and mortgage rates nudged lower, but not enough to trigger a Fed pivot.
The bond market sees no imminent rate cuts, and the Fed isn't signaling any, either.
If you expect interest rates to drop a lot, you might be waiting a while.
The economy is stabilizing, but the Fed isn’t in a hurry to ease.
Breaking Down a $5.8M Seller Financing Deal with Just $100K Down
Do you miss the Disneyland days of real estate?
You know, the pandemic-era market when deals seemed to work effortlessly with 3% rates?
As of last Friday, I saw quotes for loans at 6.5%.
Trying to make deals work feels like pushing a heavy boulder uphill.
But some strategies always work, no matter the market cycle.
One of the most powerful?
Seller financing.
Today, I’m sharing an amazing seller-financed deal my friend Darren Smith closed in December.
He bought an industrial park for $5.8M with only $100K down and a 5% interest rate.
And the best part?
He technically ended up with less than $2,000 out of pocket.
Let’s get into it.
The Deal
Darren bought an industrial park at 201 E Bellevue Ave, Reading, PA—a 120,968 SF (YouTube) property sitting on 9.3 acres.
He closed the deal for $5.8M at an 8.45% cap rate, with 98.28% seller financing.
Terms?
✔ 5% interest rate
✔ 30-year amortization
✔ 3-year term
✔ $100K down
Value Add

At closing, the property had nine tenants paying an average of $5.23 per square foot on single-net leases, where tenants only covered utilities.
Meanwhile, the market rate was $7.50+ NNN.
✅ 3 new leases signed at $7.50 NNN
✅ 8,200 SF converted from $5 gross to $7.50 NNN
✅ $100K added to NOI
Darren’s in-place NOI jumped from $490K at closing to $583K almost immediately.
Cashflow went from $113K to $206K.
In 3 to 5 years, as leases adjust to market rates, NOI is on track to reach $833K.
Also, cash flow is expected to rise to over $455K per year.
Seller Financing
Darren started building a relationship and discussing the purchase of this property two years ago.
That's worth noting - it takes time.
At first he structured the deal as a master lease with a buy option for $5.8 million.
He offered a $100,000 option deposit and a monthly lease payment of $30,000, of which $10,000 would go toward the principal.
As negotiations went on and attorneys got involved, the seller agreed to a direct seller-financed purchase instead.
And here’s where it gets wild:
📌 At closing, after all fees, tax credits, the seller only walked away with $18,567 in cash.
📌 A few days before closing, the seller gave up a 20-foot wide strip of the property for a road improvement project.
The seller was paid $98,000 for this strip after the closing.
📌 Since Darren now owned the property, that $98K actually went to him.
So in reality, he got back almost his entire $100K down payment.
That means his true out-of-pocket cost for a $5.8M deal was less than $2,000.
Let that sink in.
The Magic of Terms
Here’s the key: the deal wasn’t won on price—it was won on terms
Darren spent two years building rapport with the seller and his wife.
They didn't need a huge payday.
They preferred steady monthly income and deferring capital gains tax.
Darren left out the technical details.
Instead, he concentrated on what was most important to the sellers:
✅ How much they’d get in monthly payments
✅ Avoiding a huge capital gains tax hit
✅ Feeling comfortable and good about the deal
By structuring terms that worked for both parties, price became secondary.
This is how you win in seller financed deals.
Takeaways
1️⃣ Seller financing is the #1 tool in a high-interest rate environment.
2️⃣ Terms are more powerful than price.
Darren didn’t just buy a property.
He structured bulletproof deal from day one.
In a market where high rates kills deals, this is how real estate investors will keep winning.
Want to see more breakdowns like this?
Hit reply and let me know.
Be Well,
