Commercial Real Estate Loan Calculator (2026)

Calculate commercial mortgage payments, balloon balances at maturity, live Debt Service Coverage Ratio (DSCR), Debt Yield, and interest-only amortization schedules.

1. Property Valuation & Loan Amount
$
$
2. Commercial Lending Terms
%
3. Property Net Operating Income (NOI)
$
Monthly Debt Service (P&I)
$13,554 / mo
Fully Amortizing 25-Year Schedule
Balloon Payment at Maturity:$1,481,215
Debt Service Coverage Ratio (DSCR):1.44x (Strong)
Debt Yield:12.53%
Loan-to-Value (LTV):75.0%
Total Interest Paid Over Term:$1,232,711
Initial Required Equity (Down Payment):
$625,000

Commercial Real Estate Financing Architecture (2026)

Commercial real estate loans differ fundamentally from residential mortgages. Most commercial loans feature 5-, 7-, or 10-year balloon maturities paired with a 20- to 25-year amortization schedule. Lenders qualify deals primarily on property performance using Debt Service Coverage Ratio (DSCR min 1.20x-1.35x) and Debt Yield (min 9%-11%) rather than personal W-2 income.

Commercial Loan Types & Lending Guidelines Matrix

Commercial borrowers have multiple capital sources depending on property condition, sponsor experience, and investment horizon:

Loan Program Max LTV Min DSCR Term / Amortization Recourse Structure
Bank Portfolio Loan65% - 75%1.25x - 1.35x5-10 Yr Balloon / 20-25 Yr AmortRecourse (Personal Guarantee)
CMBS (Conduit Loan)70% - 75%1.25x - 1.30x5-10 Yr Fixed / 25-30 Yr AmortNon-Recourse (Bad Boy Carveouts)
Agency Multifamily (Fannie/Freddie)75% - 80%1.20x - 1.25x5-12 Yr Fixed / 30 Yr AmortNon-Recourse
SBA 504 (Owner-Occupied)Up to 90%1.15x - 1.20x20-25 Yr Fully AmortizingFull Personal Recourse
Life Insurance Company55% - 65%1.35x - 1.50x10-25 Yr Fixed / 25-30 Yr AmortNon-Recourse

Understanding Balloon Maturity & Refinance Risk

Because commercial loans do not fully amortize over their 5- or 10-year maturity periods, the borrower must satisfy the remaining loan principal at the balloon date. For example, an $1,875,000 commercial mortgage on a 25-year amortization at 7.25% will still have an unpaid balance of $1,481,215 at the end of Year 10.

3 Strategies to Mitigate Balloon Refinance Risk:

DSCR vs. Debt Yield: How Underwriters Size Loans

Commercial lenders evaluate cash flow using two distinct underwriting metrics:

Frequently Asked Questions (FAQ)

How do commercial real estate balloon loans work?

Most commercial loans have a short maturity term (5, 7, or 10 years) with a longer amortization schedule (20 or 25 years). Monthly payments are calculated based on the 25-year schedule, but when the loan term ends, the remaining unpaid balance becomes due immediately in a lump-sum balloon payment.

What DSCR ratio do commercial lenders require in 2026?

Most commercial lenders require a minimum DSCR of 1.20x to 1.35x. Prime multifamily properties qualify at 1.20x-1.25x, while hospitality, retail, or suburban office assets often require 1.30x to 1.45x.

What is Debt Yield in commercial lending and how is it calculated?

Debt Yield measures a lender's cash-on-cash return if they had to foreclose: Debt Yield = (Net Operating Income / Loan Amount) × 100. Lenders typically look for a minimum 9.0% to 11.0% Debt Yield.

What are typical commercial loan interest rates and fees in 2026?

Rates typically range from 6.50% to 8.75%. Closing fees include lender origination (0.5%-1.5%), commercial appraisal ($3,500-$7,500), Phase I environmental ($2,000-$3,500), and legal fees ($5,000-$15,000).

What is the difference between recourse and non-recourse commercial loans?

A recourse loan requires a personal guarantee from the borrower, allowing the lender to pursue personal assets upon default. A non-recourse loan restricts lender recovery solely to the property collateral, subject to standard bad-boy carve-outs.

How does commercial loan prepayment work (Defeasance vs Yield Maintenance)?

Yield Maintenance requires the borrower to pay the present value of the interest the lender would lose by reinvesting at Treasury rates. Defeasance substitutes real estate collateral with US Treasury bonds generating identical cash flows. Bank loans typically use step-down penalties.

What maximum LTV can you get on commercial property?

Standard commercial banks cap LTV at 65% to 75%. Agency multifamily loans can reach 80% LTV for stabilized apartments, while SBA 504 loans for owner-occupied properties offer up to 90% financing.

How does an interest-only (I/O) period benefit a commercial investor?

An interest-only period (1 to 3 years) lowers debt service during initial property stabilization, maximizing cash flow while the sponsor completes renovations, executes tenant lease-ups, and increases NOI.

Explore Related Commercial & Investment Calculators