Maximum loan value calculation? Help
Hi I need to calculate the maximum loan based on the following assumptions. I appreciate your help! would also appreciate a calculation walk through. Thanks!
Max LTV: 65%
Min DSCR in stabilized year: 1.5
Min stabilized DY %: 9%
NOI: 525,361
NOI in stabilized year: 692,434
Cap Rate: 5.25%
Interest Rate: 5.00%
Am-Yrs: 30
Depends on if it's being UW to a stabilized or in-place NOI, but assuming stabilized for no particular reason:
1) LTV = .65 * 692,434/.0525 = $8.57MM (LTV Req * Property Value) 2) DSCR = 692,434 / 1.5 = 461,622 / .05 * ((1-(1/(1 + .05 / 12) ^ 360 (just a PV of min NOI over the loan term) = $7.165MM 3) DY = 692,434 / .09 = $7.693MM (NOI / DY req)
Max Loan Size = $7.165MM
2) is slightly off. I did it in excel using the PMT calc. Don't want to share cause I don't want this forum to turn into Chegg
Omnis ut qui cum doloribus. Quidem dolores eveniet ducimus sit quia. Debitis ratione optio laborum fugiat asperiores vero minus. Et libero quidem commodi asperiores. Alias minus ipsum explicabo est enim ducimus.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...