The Equity Plus Recovery Mortgage
A Hypothetical Case Study
The following is a hypothetical example of the Equity Plus Recovery Mortgage solution that rescues homeowners facing foreclosure and struggling to stay in their homes.
The All-Too-Common Scenario
In April 2006, Joe Homeowner, with a 710 FICO, buys a house in Irvine, CA for $899,950. Putting 20% down, Joe financed the balance with a 2/28, 2% ARM for $719,960.
For the first 24 months, Joe’s principle and interest is $2,661 a month. In May 2008, his loan resets to six-month LIBOR (2.85) plus 3.0%, or 5.85%, with a new monthly payment of $4,247. Joe can’t afford the 60% increase, forcing him to default in July. The loan is now five months in default, and the lender initiates foreclosure proceedings.
| Apr 06 | Oct 08 | |
|---|---|---|
| FICO Score | 710 | 542 |
| House Value | $899,950 | $584,967 |
| LIBOR | 2.85 | 3.88 |
Meanwhile, the home’s value drops 35% to $584,967 (valuated on a 30-day quick sale), six-month LIBOR increases to 3.88 (October 2008) and Joe’s FICO plummets to 542. The Bank is pressured to eliminate the non-performing asset.
The Solution - A Financial Do-Over
Home Equity Partners acquires Joe’s loan for $292,484, part of a $75 million pool of about 100 similar properties.
Home Equity Partners gives Joe a credit of $134,993 in principal reduction plus forgoes unpaid interest and penalties on Joe’s loan, and adjusts his loan to a 30-year, 5% fixed-rate loan, which carries an affordable monthly payment of $3,140, a 35% reduction from his current payment of $4,865 (based on 6 month Libor of 3.88 plus 3.00, or 6.88%).
| On your own | w/HEP | |
|---|---|---|
| Debt | $719,960 | $584,967 |
| Mo. Payment | $4,865 | $3,140 |
Home Equity Partners shares half of the home’s upside appreciation with Joe. Joe reduces his debt, slashes his mortgage payment by almost $1,700 a month, and keeps his family in his home.
The Home Equity Win-Win Scenario
Home Equity Partners now owns a $584,967 (after deducting the credit), 5%, 30-year fixed first trust deed that it acquired for $292,484. Based on an eight-year hold and without any leverage, the first trust deed yields 10% and the yield to maturity (YTM) is 16.2%.
Home Equity Partners also owns an interest in the equity appreciation. Having acquired the loan at 50% of current market value, it receives 50% of the appreciation, effectively earning an additional return equal to the property appreciation rate.
If the property appreciates at a 4% annualized rate over the assumed next eight years, the overall annual (raw) return is the YTM of 16.2% plus the 4%, or 20.2%.
Home Equity assigns Joe a certified credit coach for only $15 a month. The coach helps Joe improve his FICO score to 680 within two years. Home Equity Partners sells Joe’s loan to Fannie Mae at par, increasing the YTM to 42.5% (excluding the equity appreciation rate of return).

