Commercial Real Estate Debt Service Coverage Ratio Calculator
Lender Type
Min DSCR: 1.25x · Max LTV: 75%
Property Income & Expenses
Property Value
Current LTV
70.0%
Max allowed: 75%
Max Loan (LTV-based)
$3.00M
Does Not Qualify — Conventional Bank 1.04x
Conventional Bank minimum
70.0%
Conventional Bank maximum
92.5%
Occupancy needed to cover all costs
Maximum Loan Analysis
Max by DSCR
$2.32M
At 1.25x coverage
Max by LTV
$3.00M
At 75% LTV
Binding Max Loan
$2.32M
Lower of DSCR / LTV
Shortfall: Requested loan exceeds max by $476K. Reduce loan to $2.32M or increase NOI to $304K.
Balloon Balance (yr 10)
$2.22M
Refinance or sell before maturity
Interest-Only Annual
$203K
$17K/month I/O
Ready to get a loan quote?
Get a free commercial lending quote based on your DSCR analysis — no obligation.
Opens your email client with a pre-filled summary