Permanent debt
Edit permanent loan assumptions. Sizing comparisons and amortization are generated.
NOI sizing source
Permanent debt sizing uses the NOI basis selected in assumptions. Generated values are read-only.
- Sizing basis
- STABILIZED NOI
- Source
- Sum of the last 12 operating months from the operations model (annualized when fewer than 12 months exist).
- Published stabilized annual NOI
- $11,305,009
- Applicable NOI for sizing
- $11,305,009
Permanent loan fees
No loan fees configured.
Generated sizing comparison
Calculated results are read-only. Edit assumptions on Permanent Debt Assumptions to update these values.
Selected method
LTV
Final modeled loan
$0
Applicable NOI
$11,305,009
Applicable value
—
| Method | Amount | Binding | Missing input | Diff from selected |
|---|---|---|---|---|
| LTV | — | No | Refinance capitalization rate is required. | — |
| DSCR | $339,150,270 | No | — | $339,150,270 |
| DEBT_YIELD | $0 | No | — | $0 |
| DIRECT_AMOUNT | — | No | Direct loan amount is required. | — |
| MANUAL | — | No | Manual loan amount is required. | — |
Amortization schedule
Amortization schedule unavailable until a final modeled loan amount is calculated.