Skip to main content

    How I'd Structure the Deal

    Real scenarios. Real math. See exactly how different situations get structured, from equity access to closing.

    Weekly Breakdowns

    Real deals, recent closings, video walkthroughs

    One closed deal per week, fully unpacked, situation, structure, numbers, and the call Chad actually made.

    ๐Ÿ โ†’๐Ÿ“ˆ

    The Equity-to-Rental Pipeline

    The Setup

    Sarah owns a home in Phoenix worth $680,000. She owes $310,000. She's been watching rental properties in the $250K to $300K range and wants to start building a portfolio, but she doesn't want to sell her home or drain her savings.

    Sarah's Position

    Home Value$680,000
    Mortgage Balance$310,000
    Total Equity$370,000
    Available HELOC (85% LTV)$268,000
    Current Mortgage Rate3.25% (locked 2021, she's keeping this)

    How I'd Structure It

    Sarah's sitting on $268K in accessible equity and she doesn't need to touch her 3.25% first mortgage to use it. Here's the play:

    Step 1: WCL Digital HELOC

    Draw$265,000
    Rate~8.5% (amortized, daily interest)
    20-year term~$2,300/mo payment
    TimelineFunded in 5 days. No appraisal needed. Soft pull first.

    Step 2: All-Cash Purchase

    Target: a $255,000 single-family rental renting for $1,950/month. All-cash offer, no financing contingency, no appraisal delay, stronger negotiating position. Close in 2 to 3 weeks instead of 45 days.

    Step 3: The Cash Flow Math

    Monthly Cash Flow

    Gross Rent$1,950
    Property Tax (1.1%)-$234
    Insurance-$130
    Maintenance (5%)-$98
    Vacancy (8%)-$156
    Net Cash Flow$1,332

    HELOC Paydown

    Monthly HELOC Payment$2,300
    Covered by Rental Income$1,332
    Out-of-Pocket Monthly$968
    Out-of-Pocket Annual$11,616

    Sarah covers $968/month out of pocket. That's real, but here's what she's getting for it: a $255K asset building equity and generating income. As her HELOC balance drops, the payment shrinks and rental income eventually covers 100%.

    Step 4: The 3-Year View

    Projection

    Month 1 Balance$265,000
    Year 1 Balance~$252,000
    Year 2 Balance~$237,000
    Year 3 Balance~$220,000

    By year 3, Sarah has paid down $45K of the HELOC through amortization and could accelerate faster with extra cash. Meanwhile, the rental property has likely appreciated 3 to 5% annually, adding another $25 to 40K in asset value.

    The Bottom Line

    Sarah kept her 3.25% mortgage untouched, used $265K in equity without selling, acquired a cash-flowing asset, and built a repeatable system. Total out-of-pocket over 3 years: ~$35K. Asset acquired: $255K+.

    ๐Ÿ“Š

    The DSCR Portfolio Play

    The Setup

    Marcus is a software engineer earning $185K/year. He already owns 3 rental properties financed conventionally. He found a fourplex listed at $520,000 with combined rents of $4,200/month. His conventional lender told him his DTI is maxed.

    Marcus's Position

    W-2 Income$185,000/yr
    Existing Properties3 (all conventional)
    DTI After Existing46% (over 45% limit)
    Target PropertyFourplex, $520,000
    Combined Monthly Rent$4,200
    Cash for Down Payment$135,000

    How I'd Structure It

    Marcus has the cash, the experience, and a great deal, but conventional lending says no because his personal DTI is tapped. This is exactly what DSCR was built for.

    DSCR Loan Structure

    Purchase Price$520,000
    Down Payment (25%)$130,000
    Loan Amount$390,000
    DSCR Rate~7.75%
    Term30-year amortization
    Monthly PITIA~$3,150

    DSCR Ratio

    1.33

    $4,200 รท $3,150, well above the 1.0 threshold

    Monthly Cash Flow

    Gross Rent (4 units)$4,200
    PITIA-$3,150
    Maintenance (5%)-$210
    Vacancy (8%)-$336
    Property Management (10%)-$420
    Net Cash Flow$84/mo

    The net cash flow is thin after professional management, $84/month. But here's what Marcus is really getting:

    The Real Return

    Asset Acquired$520,000
    Annual Principal Paydown~$5,800 (tenants paying equity)
    Annual Appreciation (3%)~$15,600
    Tax Benefits (depreciation)$12K to $18K/yr
    Personal DTI ImpactZero
    Total Annual Return on $130K~25 to 30%

    The cash flow looks modest. The total return tells the real story. And because Marcus used DSCR instead of conventional, he can still qualify for a personal mortgage, car loan, or his next investment without any DTI impact.

    Why Not Conventional?

    Marcus could have reduced his DTI by paying off debt or refinancing existing properties, but that would have taken months, cost money, and still consumed his remaining capacity. DSCR got him into a strong fourplex in 2 to 3 weeks while keeping his personal balance sheet clean.

    The WCL Digital DSCR Option

    For loan amounts over $400K, like Marcus's $390K loan, our WCL Digital DSCR program closes in as fast as 7 days with no appraisal. In a competitive fourplex market, closing a week before conventional buyers is a real advantage.

    ๐Ÿ’ผ

    The Self-Employed Purchase

    The Setup

    David runs a landscaping company. Gross revenue: $420,000/year. After business expenses and his CPA's tax strategy, his Schedule C shows $62,000. He wants to buy a $650,000 home for his family. Every traditional lender has told him he qualifies for about $280,000, less than half of what he needs.

    David's Position

    Business Revenue$420,000/yr
    Taxable Income (Schedule C)$62,000/yr
    Avg Monthly Bank Deposits$35,000
    Target Home Price$650,000
    Available Down Payment$97,500 (15%)
    Credit Score710

    How I'd Structure It

    David's CPA is doing their job well, minimizing tax liability. But the mortgage industry punishes that strategy. Bank statement qualification fixes the disconnect.

    Bank Statement Qualification

    Documentation24 months business statements
    Avg Monthly Deposits$35,000
    Expense Factor (50%)$17,500/mo
    Qualifying Income$210,000/yr

    That's $210K in qualifying income vs. the $62K on his tax return. Same person. Same money. Different documentation.

    The Loan

    Purchase Price$650,000
    Down Payment (15%)$97,500
    Loan Amount$552,500
    Rate~7.25% (bank statement premium)
    Monthly PITIA~$4,450
    DTI25.4%, well within limits

    The Cost of the Rate Premium

    David's paying approximately 0.75% more than a conventional borrower. On a $552K loan, that's about $345/month more in interest. Over 5 years (before a potential refinance), that's ~$20,700.

    But here's the alternative math: David waits 2 years to restructure his taxes for conventional qualification. During those 2 years, at 4% annual appreciation, the $650K home becomes a $704K home, costing him $54,000 more. Plus 2 years of rent payments he'll never recover.

    The $20K rate premium saves him $54K+ in appreciation and gets his family into the home now. The math isn't close.

    ๐Ÿ”„

    The HELOC + DSCR Combination

    The Setup

    Rachel owns a home worth $900,000 with $340,000 remaining on her mortgage. She wants to buy a $425,000 investment property but doesn't have enough cash for a 25% down payment on a DSCR loan, and the property doesn't produce enough rent to support a DSCR loan on the full amount.

    Rachel's Position

    Home Value$900,000
    Mortgage Balance$340,000
    Available HELOC (85% LTV)$425,000
    Target Property$425,000 SFR
    Expected Rent$2,600/mo
    Cash Savings$40,000

    How I'd Structure It

    Rachel has two products that combine perfectly. She doesn't need to pick one, she uses both.

    Step 1: HELOC for the Down Payment

    HELOC Draw (25% of $425K)$106,250
    HELOC Payment (~8.5%, 20yr)~$923/mo

    Step 2: DSCR Loan for the Remaining 75%

    DSCR Loan Amount$318,750
    DSCR Rate~7.75%
    Monthly PITIA~$2,650

    Step 3: Combined Cash Flow

    Monthly Cash Flow

    Gross Rent$2,600
    DSCR Loan PITIA-$2,650
    HELOC Payment-$923
    Maintenance (5%)-$130
    Vacancy (8%)-$208
    Net Cash Flow-$1,311

    This deal is negative cash flow, and that's fine. Here's why:

    The Strategy Behind the Negative Cash Flow

    Rachel's HELOC balance of $106K is being paid down by amortization. In 3 to 5 years, the HELOC is fully paid off. At that point her monthly cost drops from $3,573 to $2,650, and with $2,600 in rent, she's nearly breaking even on the DSCR loan alone.

    Meanwhile: the $425K property is appreciating. Her $40K in reserves covers the negative cash flow for 30+ months. And once the HELOC is paid off, she can draw from it again for property #2.

    This is a wealth-building strategy, not a cash flow strategy. Rachel is trading short-term negative cash flow for long-term asset accumulation.

    Why This Beats Waiting

    Rachel could save for 3 more years to have $106K in cash for the down payment. During that time, the $425K property becomes a $477K property at 4% appreciation. She'd need even more down payment, at higher prices, and she lost 3 years of equity building.

    Using the HELOC + DSCR combination, she controls the asset now and lets time work in her favor.

    Want Me to Structure YOUR Deal?

    Every situation is different. Let's run the numbers on yours.