Commercial Mortgage Calculator — P&I, DSCR & Loan Cost

Estimate monthly principal and interest payments, total interest cost, annual debt service, DSCR, LTV ratio, and total loan cost for commercial real estate. All calculations run in your browser — no data is stored or sent until you subscribe.

Commercial Mortgage Calculator

Standard amortizing loan — P&I only. Does not include reserves, TI, or escrow.

Loan Details
Property & Equity
Optional — DSCR Calculation

Enter NOI to calculate DSCR. Lenders typically require 1.20–1.25x minimum.

Monthly P&I Payment
Annual Debt Service
Loan-to-Value Ratio
DSCR
Total Interest Over Loan Term
Total Cost of Loan
Remaining Balance at Loan Term End
Run a full AI deal analysis on this property — cap rate, NOI, comps, and risk score: Analyze Free →

Amortization Schedule (First 12 Months + Annual Summaries)

Period Payment Principal Interest Balance

Commercial Mortgages vs. Residential Mortgages

Commercial real estate loans are fundamentally different from residential mortgages — the underwriting lens is on the property's income capacity, not the borrower's personal financial profile. A lender evaluating a $4M office loan doesn't care if the sponsor has an 800 FICO; they care that the property generates $480K in NOI, covers debt service at 1.35x, and apps at 65% LTV.

The most important distinction is the balloon structure. Most commercial loans carry terms of 5, 7, or 10 years, amortized over 25–30 years. This means the loan payment is calculated as if you're paying it off over 25–30 years, but the entire remaining balance comes due at the end of year 5, 7, or 10. At maturity, you must refinance, sell, or the loan goes into default. Understanding this math is critical — a 7-year term on a $3M loan at 7% amortizing over 30 years produces monthly payments of ~$19,980, but only ~$372K of principal is paid down over 7 years. The remaining ~$2.63M is due at maturity.

LTV Requirements by Property Type

Commercial lenders apply LTV caps based on perceived risk of the asset class:

Multifamily (5+ units) Up to 80% LTV for conventional loans. FHA insures up to 87% on acquisition, 92% on refinance. Strongest category for leverage.
Office & Industrial Typically 65–75% LTV. Lenders scrutinize occupancy, lease maturities, and tenant credit. Post-COVID office stress has tightened further.
Retail (strip, anchored) 65–75% LTV. Shadow anchor and credit tenant quality drive terms. Non-credit tenants and short WALT create lender resistance.
Warehouse / Distribution 65–75% LTV. E-commerce tailwind has improved lending appetite. Cold storage specifically now commands premium terms.
SBA 504 (owner-occupied) Up to 90% LTV with 50% first mortgage + 40% second mortgage via CDC. Requires owner-occupancy of 51%+ of the property.
Bridge / Short-term 65–80% LTV but at significantly higher rates (SOFR + 400–700 bps). Used for value-add, transitional, or distressed assets.

Recourse vs. Non-Recourse Commercial Loans

The two structures have materially different risk profiles for the borrower:

Non-recourse is the standard for stabilized, income-producing CRE. In a default scenario, the lender's recovery is limited to the property and any collateral — the borrower's personal assets (home, brokerage accounts, other real estate) are protected. This is the "carrot" that makes CRE a viable investment for people who aren't willing to put their entire net worth at risk on a single asset.

However, non-recourse loans are not unconditional. Virtually every non-recourse loan contains "bad boy" carve-outs that convert the loan to full personal recourse if the borrower commits fraud, misappropriates rents, fails to maintain insurance, or causes environmental contamination. Sponsor guarantees are also commonly required for construction financing and high-leverage transactions.

Recourse loans give the lender the right to pursue the borrower's personal assets for any deficiency after foreclosure. This structure is common for construction loans, high-LTV loans, loans on non-stabilized assets, and bridge financing. Recourse loans typically price at lower interest rates because they reduce lender loss severity.

When evaluating a commercial mortgage, read the loan commitment carefully for recourse provisions, yield maintenance or defeasance requirements at prepayment, and cross-collateralization clauses if you're borrowing against multiple assets.

Analyze a Commercial Property Deal

Deal Scout runs instant AI analysis on any commercial address — cap rate, NOI, DSCR, comparable sales, and automated risk flags. Free for CRE brokers and investors.

Run AI Deal Analysis Free →

Get weekly CRE market insights and deal analysis:

CRE Guides

Cap Rate NOI DSCR Cash-on-Cash All Calculators