Land Loan Calculator
What will carrying this land cost me? Payments and carry on raw or entitled land, where terms are short and down payments large.
Total cost of holding the parcel
$211,405
The parcel and the note
Land lenders want more down, charge more, and call the note sooner.
Contract price for the land
Raw land commonly starts at 30% to 50%
Typically several points above a house note
How the payment is calculated, not how long you have
When the whole remaining balance comes due
Interest-only is common on land and leaves the whole principal at the call.
Costs to close
Land closings are cheaper than house closings, but a survey is rarely optional.
On the loan amount
Underwriting, appraisal, doc preparation
A boundary survey is usually required on raw land
Annual carrying cost
Nothing on this list is offset by income. That is what makes land expensive to hold.
Per year. Check whether an agricultural exemption survives your purchase
Vacant land liability, per year
Code enforcement does not care that it is vacant
Private road maintenance, POA assessments
Per year. This is the assumption the whole case rests on
Total cost of holding the parcel
$211,405
Cash in plus the balance due at 5 yr — down payment, closing, every payment, every year of carry, and the balloon.
- All-in monthly
- $1,067
- Balloon due
- $82,613
Almost the whole principal is still owed at the call
$82,613 comes due at 5 yr — 93.0% of what you borrowed. A long amortization with a short call is a cheap payment and a hard date: you will need a refinance, a sale or the cash, in whatever market exists that month. Appreciation covers the carry on your assumption, but that is a separate question from whether the balloon can be paid.
The note
- Parcel price
- $148,000
- Down payment at 40%
- − $59,200
- Loan amount
- $88,800
- Principal and interestAmortized over 25 yr
- $730
- Taxes, insurance, upkeep and duesPer month — the annual figures divided by twelve
- $337
- All-in monthly
- $1,067
What comes due at the call date
- Payments made by the call date5 yr of payments
- $43,804
- Of which principal
- $6,187
- Of which interest
- $37,617
- Balloon due at maturityDue in one payment at 5 yr, refinance or sale
- $82,613
- Principal still owedOf the amount you originally borrowed
- 93.0%
Where a year of carry goes
- Debt service68%
- Property taxes17%
- Insurance4%
- Upkeep7%
- Dues3%
Annual carrying cost
- Property taxes
- $2,240
- Liability insurance
- $520
- Mowing, fencing and upkeep
- $860
- Association or road dues
- $420
- Carry, before debt
- $4,040
- Debt service
- $8,761
- All-in per year
- $12,801
- All-in annual cost as a share of the parcel priceWith no income to offset any of it
- 8.6%
Total cost of the hold
- Down payment
- $59,200
- Origination and lender charges
- $2,138
- Title, survey and recording
- $3,450
- Cash at close
- $64,788
- Payments over 5 yr
- $43,804
- Carry over 5 yr
- $20,200
- Cash out of pocket by maturity
- $128,792
- Balloon due
- $82,613
- Total cost of holding the parcel
- $211,405
What the parcel has to do
The appreciation rate at which selling on the call date returns exactly what you put in.
- Break-even appreciation
- 7.4%
- Per year, compounding, to $211,405
- On your assumption
- $1,068
- Net at maturity, before the cost of selling it
If you went interest-only
Same loan, same rate, same call date.
- Payment
- $647
- $83 less each month
- Balloon at the call
- $88,800
- $6,187 more to find on the date
Year by year to the call date
Value is projected at 7.5% a year and is an assumption, not a forecast.
| Yr | Balance | Cash in | Est. value | Equity |
|---|---|---|---|---|
| 1 | $87,769 | $77,589 | $159,100 | $71,331 |
| 2 | $86,643 | $90,390 | $171,033 | $84,389 |
| 3 | $85,415 | $103,190 | $183,860 | $98,445 |
| 4 | $84,075 | $115,991 | $197,649 | $113,574 |
| 5 | $82,613 | $128,792 | $212,473 | $129,860 |
How this is calculated
The loan is parcel price − down payment, and the payment depends on the structure. Amortizing: payment = P × r × (1+r)ⁿ ÷ ((1+r)ⁿ − 1) over the amortization period, where r is the annual rate divided by twelve. Interest-only: payment = balance × r, and nothing comes off the principal at all.
The balloon is the balance still owed on the call date, which on an amortizing note is P × (1+r)ᵐ − payment × ((1+r)ᵐ − 1) ÷ r after m months, and on an interest-only note is simply the whole loan. On the terms land lenders normally write — a long amortization with a short call — those two numbers are much closer together than the payments are, which is the fact the comparison panel exists to show. If the amortization is shorter than the call date the note pays itself off first, and the calculator stops charging payments that were never owed.
Carry is the part that separates land from every other real-estate calculation: taxes + insurance + upkeep + dues, every year, with no rent and no depreciation to set against any of it. The all-in annual figure — that carry plus twelve payments — is shown as a share of the parcel price, because that ratio is what tells you how long you can afford to be wrong. The headline number is the sum of everything — cash at close + payments + carry + balloon — because that is what a buyer is actually committing to, and a monthly payment quote hides most of it.
The break-even solves for what the parcel has to do. Selling on the call date for V nets V − balloon; you break even when that equals every dollar you put in, so V* = balloon + total cash in and the required annual rate is (V* ÷ price)^(1 ÷ years) − 1. Your own appreciation assumption sits next to it. That single comparison is the investment case for a piece of land that produces no income; everything else on the page is the arithmetic that gets you there.
Common questions
Why do land loans need so much down?
Because the collateral is hard to value, slow to sell and impossible to rent. A lender foreclosing on a house takes back an asset with a comparable sale down the street and a tenant who could cover the note; a lender foreclosing on twelve acres takes back something that may sit on the market for a year. Raw land commonly starts at 30% to 50% down, improved or platted lots less, and land inside a growing municipality with utilities at the road less again. Owner financing is often the cheaper route on price and the more expensive one on terms.
What is a balloon, and why do land notes have them?
A balloon means the payment is calculated over a long amortization — twenty years, say — but the entire remaining balance falls due on a much earlier date, often three to seven years in. The lender gets a short exposure and you get a manageable payment, but almost none of the principal is gone when the note is called. You will need a refinance, a sale or the cash on that date, in whatever market exists that month. That is the risk this calculator states as a dollar figure rather than a schedule row.
What actually goes into the carrying cost?
Property taxes are the big one, and they can rise sharply the moment an agricultural or greenbelt exemption lapses because the use changed when you bought it. Then vacant land liability insurance, mowing and clearing to stay ahead of code enforcement, fence and gate repair, and any private road or association assessment. None of it is offset by a dollar of income. On a house a bad month costs you the difference between rent and the payment; on land it costs you the whole payment plus everything on that list.
Should I take the interest-only option?
It lowers the payment, which helps if you are holding the parcel for a defined event — a rezoning, a plat approval, a construction start — and expect to be out before the call. What it does not do is meaningfully change what you owe at maturity, because on a long amortization with a short call you were barely paying principal anyway. The comparison panel on this page shows both figures side by side for exactly that reason: the payment difference is usually large and the balloon difference usually is not.
How should I think about the appreciation assumption?
As the input the whole case rests on, and the only one nobody can verify. The calculator solves for the rate at which selling on the call date returns exactly what you put in, and puts your own number next to it. If the break-even is above what you honestly expect, the parcel has to earn its keep some other way — an entitlement, a lot split, a build, a lease for storage or agriculture — because time by itself is working against you at the annual all-in figure. Land bought purely on the belief that it will be worth more later is a bet with a carrying cost attached.
Does the total cost of holding include selling the parcel?
No. The total shown is down payment, closing costs, every payment, every year of carry and the balloon — what it costs to own the dirt to the call date. Selling adds a commission that on land is frequently higher than the residential norm, plus transfer taxes and a possible new survey. The net-at-maturity figure in the break-even panel is explicitly before those, so treat it as the ceiling on what a sale returns rather than the number you would bank.
Related calculators
Run these numbers on a real deal
Every off-market listing on the marketplace carries the figures this calculator asks for, so you can price a deal without retyping it.
Browse off-market dealsThis calculator estimates results from the numbers you enter. It does not know the property, your lender’s terms, local taxes or the rules of your state, and it is not financial, tax or legal advice. Nothing here has been reviewed by a lawyer. Confirm every figure with your lender, title company and your own professionals before you rely on it.