Deal Inputs


Results

Net Operating Income (NOI)$39,000
Annual Debt Service$31,935
Cash Flow After Debt$7,065

DSCR

1.22

Below typical lender minimums

Max Loan at 1.25× DSCR

$390,800

at 7% over 30 years

Free — includes amortization, scenarios & lender reports

Powered by DealForge™