A Free $350,000 House - Posted by John Behle

Posted by phil fernandez on January 19, 1999 at 20:09:51:

John ,

You’re simply amazing.


A Free $350,000 House - Posted by John Behle

Posted by John Behle on January 19, 1999 at 14:40:51:

A FREE $350,000 HOUSE
(By John D. Behle, EMS)

Just for fun let me show you a deal that will blow your mind. Lay back and fantasize for a while. Come along for the ride and see if it jump starts your greed glands. I control the verticle. I control the horizontal. The deal is real. The profits are realistic.

At times, I like to show people the potential beyond their current position. A little like showing you a picture of Chateau Lake Louise in Waterton, Alberta, Canada - even though you may currently be driving though the desert in Arizona. It’s on the road, just some miles away.

If it makes your brain hurt, don’t worry, it did the same for me when I needed to bring in the investors and explain it to them. Some deals are harder to explain than they are to understand. It’s easy to know that a deal is profitable (especially when you get something for free), but sometimes it takes massive spreadsheet calculations to show someone else how much.


It started with a standard “paper trade” scenario. We just had too many deals on the table at the moment and not enough un-encumbered paper (most of it was financed at very attractive rates).

The “Paper trade” in it’s simplist format is buying notes at a discount and then trading them at full face value for real estate equities. I buy a $100,000 note for $70,000 (30% discount) and then use it as collateral to buy a $100,000 house. I end up buying the house at 70% of market value. Most of the time the “Trade” takes the form of using the note (or notes) as collateral - a term called “hypothecation.”

$100,000 Property Value
$100,000 Note used as collateral (Hypothecated)

$ 70,000 Cost of note purchased and used as collateral
$ 70,000 New loan taken out on purchased property


$100,000 Property
$ 70,000 First loan - new loan from Last National Bank

$ 30,000 Equity - that didn’t cost a cent

To get the cash needed, I finance the property for $70,000 and it becomes a nothing down deal at 70% of value with a positive cash flow.


Since we didn’t have the notes we needed at the time, and because I don’t like to pass up a good deal, I suggested the creation of new notes on an investors real estate equity. In other words, we buy the property using seller financing that is created against the equity in the investor’s property.

This concept is called a “collateral rental.” The investor puts up his equity and has as security the equity in the house that is being purchased. The investor gets a 3% rate of return on his un-productive “dead” equity and has no cash invested. That is not 3% interest, it is a 3% spread on borrowed money (equity). Little risk is involved, because the investor has the house as collateral also.

So, the numbers on the deal look like this:

$350,000 FMV of property

$300,000 Sales Price
$ 30,000 Down Payment
$270,000 Balance

The $270,000 Balance is a note to be created against an investor’s property. Terms of the note are 9% interest, payable $2172.48 per month for 360 months. I execute a compensating note to the investor secured by the property being purchased for the same amount with a 12% rate (resulting in a 3% spread). This results in a payment to the investor of $2,777.25 per month and a resulting net profit of $604.77 per month for the investor. Remember, the investor has no cash invested and is fully collateralized.

For an added cushion on this deal (to make payments for the first year (and to make it a 100% free property) we pull $40,000 in cash out of the property with a new loan. We also pull the $30,000 down payment out, resulting in a new first loan of $70,000. The investor’s note is in a second position, but has the added security of the cash cushion (of 40k) - in the bank.

Now, the long term plan is to acquire the notes to use as collateral instead of the investor’s property. This is a “Substitution of Collateral” technique. In other words, when the notes are available, they are used as collateral and the investor’s property is released.


When checking into the financing, (through our in house conventional mortgage company) we found a new program that is an “equity line of credit” with no points, few closing costs and 9.375% interest - up to 90% LTV on the property. In other words, the lender is effectively giving us a credit card to buy notes with and a $315,000 limit. I like that.

As a note becomes available (at a discount of 30% or more), the line of credit is used to purchase the note or notes. The notes can later be used in one of two manners. One is to substitute collateral to free up the investors property (the collateral rental) and the other use could be to use the income from the note to offset the payments. The higher yield on the notes makes it a profitable deal, along with the discount in the fair market value. Even after the cost of the collateral rental, the property will cost below 70% of value with nothing down and no payments for the first year. Next, I’ll show you how to cover the payments on the second through the 30th years so that the property is 100% free.


When the paper is purchased and substituted, the investor will be out of the picture. He received his rent for his equity (You can rent a rental twice!) and has been paid out and his property is now unsecured.

We are left with a note of $270,000 secured by $270,000 (or more) in existing real estate paper (notes). As you may know, the average 30 year note goes about 4.2 years. Let’s assume that these notes are long term notes and according to the 4.2 year number, 25% of the portfolio will experience the process of “Refunding”. This process is the dread of CMO based mutual funds, and the greatest reward to discounted paper investors.

In other words, the notes will pay off at face value and result in a profit to us. Why? The profit comes from the fact that we can again substitute paper with the previous home owner that took the seller financing. Let’s say one of the notes in the portolio is for $75,000 and pays off at face value. Yes, it’s collateralized, but could we take $50,000 and buy another $75,000 note to use as collateral (substitution). That leaves us a profit of $25,000 to make payments for year number two. The next year, the same process occurs.

Those are the “natural” statistics. Portfolio turnover and enhancement can be over 50% per year when the portfolio is actively worked. Encouraging payoffs and using over 117 different techniques to improve notes and enhance their yields results in extraordinary profits.

We’re working on an even nicer deal right now. A land developer puts up his land as a collateral rental for the purchase of a single family “fixer.” The line of credit (LOC) on the home is then used to draw upon to buy the paper created as the developer sells lots. A 30% discount on the created paper leads to a great yield and an eventual substitution of collateral for the holder of the seller financing that is created by the purchase of the single family home. The home is purchased effectively at 70% of value. After modernization and sale of the single family home, there should be a profit of over 100,000 dollars with nothing invested other than some “Brain Equity.”

Re: A Free $350,000 House - Posted by J. Clifton

Posted by J. Clifton on January 20, 1999 at 11:44:48:

Absolutely amazing! I can count on the fingers of one hand, only three people who have ever tried to explained the collateral rental concept—yourself, Peter Fortunato, and the much-miligned Tyler Hicks. Only you have explained how to make it really work! I have never done one of these, but my brain is sure buzzing now. That’s one problem with these exotic concepts—they’re so hard to grasp (let alone get around to applying), even among so-called “creative” people who’ve heard about them before. I was talking to a note broker from my local club the other day about partials, and discussed the compensating note technique as a solution to the “illegal loan” issue. The broker was clueless on the concept, even after I went over it twice, and even though he said he was familiar with your courses. I’ve mailed him your more recent posts on it to help him out. But thanks for helping me out on collateral rentals!

Holy Cow! Make That Holy Cash Cow! - Posted by MN~Chicago

Posted by MN~Chicago on January 19, 1999 at 20:28:17:


JP should have posted this more
esoteric “How To” idea. Absolutely

I have been thinking of how I might
be able to approach someone who makes
more money in a day than you make in
a good year. (Not a typo).

I was about to post and ask if you might
have any ideas. She obviously has no
need for cash flow, or even money, for
that matter.

Maybe this.