Acquirelyby Starting Gate Financial
Free Calculator

CRE Loan Sizer

Size commercial real estate loans based on NOI, DSCR, and LTV constraints

Property
$
$
Income
$
$
%
Expenses
$
$
$
%
%
Loan Terms
%
yrs
x
%
Max Loan Amount
$1,265,220
Constrained by DSCR
Net Operating Income
$140,248
DSCR
1.25x
LTV
63.3%

Income Statement

Gross Potential Income$252,000
Less: Vacancy (5%)($12,600)
Effective Gross Income$239,400
Less: Operating Expenses($99,152)
Net Operating Income$140,248

Loan Sizing

Max by DSCR (1.25x)
$1,265,220
Max by LTV (75%)
$1,500,000
Max Loan$1,265,220
Monthly Payment$9,350
Annual Debt Service$112,198

Investment Returns

Down Payment Required
$634,780
Cash Flow After Debt
$28,050
Cash-on-Cash Return
4.4%
Cap Rate
7.01%
Expense Ratio
41.4%

Save This Analysis

Create a free account to save and export professional reports

Premium Tools

Unlock the Full Suite of Deal Analysis Tools

Take your deal analysis to the next level with our comprehensive calculator suite.

All premium tools included with Starting Gate Financial Pro subscription

View Pricing Plans
CRE Financing

Finance Your Commercial Property

Starting Gate Financial offers competitive commercial real estate financing including bridge loans, permanent financing, and SBA 504 loans for owner-occupied properties.