SBA 504 Loan Calculator
Bank first mortgage (50%) + CDC debenture (40%) + borrower equity (10%+). Separate amortization periods for each tranche with balloon payment analysis.
Combined Monthly
$23,127
Bank + CDC payments
$277,520/yrBank Payment
$15,498
8.50% var | 10yr term
Fully amortizingCDC Payment
$7,628
6.45% fixed | 20yr term
Fees: $27,221DSCR
1.01x
NOI / annual debt service
Below minBlended Rate
7.6%
Principal-weighted nominal
vs bank 8.5% / CDC 6.5%Debt Constant
12.2%
Annual debt service per $1 borrowed
nominal 7.6%Loan Summary
$15,498/mo
$1.25M at 8.50% | 10yr term
Variable rate$7,628/mo
$1.00M at 6.45% fixed | 20yr term
Fixed for life$250K
10% of total project | $2.50M total cost
Cash at closing| Field | Bank | CDC | Combined |
|---|---|---|---|
| Loan amount | $1.25M | $1.03M | $2.28M |
| % of project | 50.0% | 40.0% | 90.0% |
| Interest rate | 8.5% (var) | 6.5% (fixed) | 7.6% blended |
| Term (maturity) | 10yr | 20yr | 20yr max |
| Amort period | 10yr | 20yr | -- |
| Monthly payment | $15,498 | $7,628 | $23,127 |
| Annual debt svc | $185,979 | $91,542 | $277,520 |
| Balloon at maturity | None | None | None |