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.
Standard amortizing loan — P&I only. Does not include reserves, TI, or escrow.
Enter NOI to calculate DSCR. Lenders typically require 1.20–1.25x minimum.
| Period | Payment | Principal | Interest | Balance |
|---|
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.
Commercial lenders apply LTV caps based on perceived risk of the asset class:
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.
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: