How commercial mortgages differ
A commercial loan's payment is often set as if it ran for a long time, such as 25 years (the amortization), but the loan comes due much sooner, such as after 10 years (the term). Whatever is still owed at that point is due in one lump sum, the balloon payment. You'd need to refinance, sell or pay it from cash.
Lenders also size the loan by the property's income and value. The federal banking agencies' real estate lending guidelines ask lenders to set minimum debt-service coverage standards for commercial property, and set a supervisory loan-to-value limit of 85% for improved property. Individual lenders set their own limits.
How it's calculated
Balloon = balance after (term years × 12) payments
DSCR = NOI ÷ annual debt service · LTV = loan ÷ property value
Largest loan by DSCR = present value of (NOI ÷ minimum DSCR ÷ 12) over n months
Worked example
A $1,400,000 loan on a $2,000,000 property at 6.75%, 25-year amortization and a 10-year term:
- Monthly payment: $9,672.76, or $116,073.14 a year.
- Balloon due after 10 years: $1,093,079.21.
- With NOI of $150,000, DSCR = 150,000 ÷ 116,073.14 = 1.29. LTV = 1.4M ÷ 2M = 70%.
- With a 1.25 minimum DSCR, the largest loan the income supports is about $1,447,363; a 75% LTV allows $1,500,000. The smaller one, the DSCR limit, binds.
| Same $1.4M at 6.75%, 25-year amortization | Balloon due |
|---|---|
| 5-year term | $1,272,122 |
| 7-year term | $1,207,639 |
| 10-year term | $1,093,079 |
Limitations
- Many commercial loans have interest-only periods, prepayment penalties, yield maintenance or defeasance. Those aren't modeled.
- NOI is income after operating expenses but before loan payments. Lenders often underwrite their own, lower NOI.
- Some lenders count interest on an actual/360 basis, which makes payments a little higher than this monthly math.
- To work out NOI and cap rate for a rental, use the rental property calculator.