Commercial Mortgage Calculator
Calculate commercial real estate loan payments, DSCR, cap rate, and other key metrics.
Loan Details
Net Operating Income (revenue minus operating expenses)
Monthly Payment
$8,102
Annual Debt Service: $97,230
Key Ratios
1.54x
DSCR
80.0%
LTV
10.00%
Cap Rate
12.50%
Debt Yield
Cash Flow Analysis
Annual NOI$150,000
Annual Debt Service-$97,230
Annual Cash Flow$52,770
Monthly Cash Flow$4,398
Loan Summary
Loan Amount$1,200,000
Total Interest$1,230,746
Down Payment$300,000