SwitchWize
New

Securities-Backed Loan vs. Mortgage Calculator

Compare buying with an SBL — no down payment, portfolio stays fully invested — against a traditional mortgage. See which path leaves you wealthier after capital gains tax, compounding, and interest costs.

Capital Gains Tax on Down Payment
$60,000

Inputs

$500,000$10,000,000
$500,000$15,000,000

S&P 500 long-run average ~10%; conservative 60-40 ~6-7%

3%12%

Equities: 50–70% | Bonds: 70–85% | Single stock: 30–50%

30%85%

Pledged asset line — typically SOFR + 1.5–2.5%

3%12%
3%50%
3%12%
↑ SBL Wins over 7 years
$76,963 advantage
Estimated net worth difference at year 7
SBL
Mortgage
Monthly Cash Flow
Monthly payment$10,563 int-only$10,367
Total paid over 7 yr$887,250$723,188
Upfront Costs
Down payment liquidated$0$400,000
Capital gains tax triggered$0$60,000
Closing / lender costs~$0$50,000
Estimated Wealth at Year 7
Portfolio value$4.82M$4.08M
Loan balance remaining$1.95M$1.45M
Est. net worth$4.61M$4.53M
SBL LTV Ratio65.0%High Risk
0%50%65%85%
Maintenance call threshold
$3.00M
Drop to trigger call
0.0% decline

Your portfolio only supports $1.95M in SBL borrowing — $50K short of the purchase price. Consider a larger portfolio, higher advance rate asset mix, or a hybrid approach.

Return Sensitivity — Who Wins?
Annual ReturnWinnerAdvantage
4%Mortgage$-56K
5%Mortgage$-14K
6%SBL+$30K
7%youSBL+$77K
8%SBL+$127K
9%SBL+$179K
10%SBL+$235K

Assumes 4% annual home appreciation. Tax assumptions held constant.

Max SBL Available
$1,950,000
SBL Covers Purchase
0
Down Payment Amount
$400,000
Mortgage Loan Amount
$1,600,000
Embedded Gain
60.00%
SBL Monthly Interest
$10,833
Mortgage Monthly P&I
$10,367
SBL LTV Ratio
66.67%
Maintenance Call Threshold
$3,076,923
Portfolio Drop to Trigger Call
-2.56%
Diagnostic

SBL needs $1,950,000 available against your $3,000,000 portfolio. Down payment triggers $60,000 in capital gains tax.

Compare SBL lenders

Coach Insight

A HNW buyer with a $3M portfolio and $2M home purchase faces a critical choice: liquidate $400K for a down payment (triggering capital gains tax) or pledge the portfolio as collateral and keep it compounding. The SBL wins when portfolio returns exceed the borrowing rate. The mortgage wins when they don't. This calculator shows exactly where the crossover is.

Frequently Asked Questions

Everything you need to know.

Why This Matters

A HNW buyer with a $3M portfolio and $2M home purchase faces a critical choice: liquidate $400K for a down payment (triggering capital gains tax) or pledge the portfolio as collateral and keep it compounding. The SBL wins when portfolio returns exceed the borrowing rate. The mortgage wins when they don't. This calculator shows exactly where the crossover is.

How to Use It

  1. 1Enter the home price and your portfolio value
  2. 2Set your expected portfolio return — this is the key variable
  3. 3Adjust the SBL advance rate to match your asset mix
  4. 4Review the sensitivity table to see how the winner changes with returns
🗺️

Not sure where to start?

Money Map finds your biggest gap in 90 seconds — no sign-up required.

Run Money Map

Ready to take the next step?

Compare rates, run Money Map, or explore the full SwitchWize toolkit.