Loan Summary
Monthly payment
$10,386
P+I only
Annual debt svc
$124,629
12 months of P+I
Total financed
$770K
Fee rolled in
Net proceeds
$740K
After upfront fees
| Field | Value | Field | Value |
|---|---|---|---|
| Loan amount | $750K | Total financed (w/ fee) | $770K |
| Interest rate | 10.5% var | Loan term | 10 years |
| Monthly P+I | $10,386 | Annual debt service | $124,629 |
| True APR | 11.9% | Total interest (life) | $477K |
| Upfront guarantee fee | $19,688 | Lender origination | $7,500 |
| Annual SBA fee (yr 1) | $3,175 | Total cost of borrowing | $526K |
| LTV (collateral) | 128.3% | Down payment | $150K (17% of project) |
| DSCR | 1.77x | Loan purpose | ACQ |
Quick assessment
DSCR of 1.77x clears the 1.25x minimum. Monthly payment of $10,386 is serviceable from current EBITDA. Total borrowing cost of $526K over 10 years.