We Have Teams Closing 200+ CRE Deals Per Year With Our Solution. Talk to our team.

Commercial Loan Sizer

This commercial loan sizer has been built specifically to support Lifestyles Unlimited members. When submitting sizing requests, they will go directly to, the Givens Team at Colliers, a Lifestyles Unlimited dedicated debt vendor. 

%
%

Summary

Loan Amount
$1,400,000
Monthly Payment
$8,620
Amortization
360
NOI
$140,000
Total Interest
$1,703,215
Annual Payment
$103,440
Down Payment
$600,000
Cash on Cash
6.09%
Principal Reduction
$93,279
Fixed Term
5 Years
LTV
70.00%
Debt Coverage
1.35x
Loan Constant
7.46%
Debt Yield
10.00%
CAP Rate
7.00%
Annual Income
$36,560
Monthly Income
$3,047
Purchase Price
$2,000,000
Interest Rate
6.25%
Interest Only
No

Amortization Schedule

Payment #Total PaymentPrincipalInterestBalance
1$8,620.04$1,328.37$7,291.67$1,398,671.63
2$8,620.04$1,335.29$7,284.75$1,397,336.33
3$8,620.04$1,342.25$7,277.79$1,395,994.09
4$8,620.04$1,349.24$7,270.80$1,394,644.85
5$8,620.04$1,356.27$7,263.78$1,393,288.58
6$8,620.04$1,363.33$7,256.71$1,391,925.25
7$8,620.04$1,370.43$7,249.61$1,390,554.82
8$8,620.04$1,377.57$7,242.47$1,389,177.25
9$8,620.04$1,384.74$7,235.30$1,387,792.51
10$8,620.04$1,391.95$7,228.09$1,386,400.56
11$8,620.04$1,399.20$7,220.84$1,385,001.35
12$8,620.04$1,406.49$7,213.55$1,383,594.86
13$8,620.04$1,413.82$7,206.22$1,382,181.04
14$8,620.04$1,421.18$7,198.86$1,380,759.86
15$8,620.04$1,428.58$7,191.46$1,379,331.28
16$8,620.04$1,436.02$7,184.02$1,377,895.25
17$8,620.04$1,443.50$7,176.54$1,376,451.75
18$8,620.04$1,451.02$7,169.02$1,375,000.73
19$8,620.04$1,458.58$7,161.46$1,373,542.15
20$8,620.04$1,466.18$7,153.87$1,372,075.98
21$8,620.04$1,473.81$7,146.23$1,370,602.16
22$8,620.04$1,481.49$7,138.55$1,369,120.68
23$8,620.04$1,489.20$7,130.84$1,367,631.47
24$8,620.04$1,496.96$7,123.08$1,366,134.51
25$8,620.04$1,504.76$7,115.28$1,364,629.76
26$8,620.04$1,512.59$7,107.45$1,363,117.16
27$8,620.04$1,520.47$7,099.57$1,361,596.69
28$8,620.04$1,528.39$7,091.65$1,360,068.30
29$8,620.04$1,536.35$7,083.69$1,358,531.95
30$8,620.04$1,544.35$7,075.69$1,356,987.59
31$8,620.04$1,552.40$7,067.64$1,355,435.20
32$8,620.04$1,560.48$7,059.56$1,353,874.71
33$8,620.04$1,568.61$7,051.43$1,352,306.10
34$8,620.04$1,576.78$7,043.26$1,350,729.32
35$8,620.04$1,584.99$7,035.05$1,349,144.33
36$8,620.04$1,593.25$7,026.79$1,347,551.08
37$8,620.04$1,601.55$7,018.50$1,345,949.54
38$8,620.04$1,609.89$7,010.15$1,344,339.65
39$8,620.04$1,618.27$7,001.77$1,342,721.38
40$8,620.04$1,626.70$6,993.34$1,341,094.68
41$8,620.04$1,635.17$6,984.87$1,339,459.51
42$8,620.04$1,643.69$6,976.35$1,337,815.82
43$8,620.04$1,652.25$6,967.79$1,336,163.57
44$8,620.04$1,660.86$6,959.19$1,334,502.71
45$8,620.04$1,669.51$6,950.53$1,332,833.21
46$8,620.04$1,678.20$6,941.84$1,331,155.00
47$8,620.04$1,686.94$6,933.10$1,329,468.06
48$8,620.04$1,695.73$6,924.31$1,327,772.33
49$8,620.04$1,704.56$6,915.48$1,326,067.77
50$8,620.04$1,713.44$6,906.60$1,324,354.34
51$8,620.04$1,722.36$6,897.68$1,322,631.97
52$8,620.04$1,731.33$6,888.71$1,320,900.64
53$8,620.04$1,740.35$6,879.69$1,319,160.29
54$8,620.04$1,749.41$6,870.63$1,317,410.88
55$8,620.04$1,758.53$6,861.51$1,315,652.35
56$8,620.04$1,767.68$6,852.36$1,313,884.67
57$8,620.04$1,776.89$6,843.15$1,312,107.78
58$8,620.04$1,786.15$6,833.89$1,310,321.63
59$8,620.04$1,795.45$6,824.59$1,308,526.18
60$8,620.04$1,804.80$6,815.24$1,306,721.38
61$8,620.04$1,814.20$6,805.84$1,304,907.18
62$8,620.04$1,823.65$6,796.39$1,303,083.53
63$8,620.04$1,833.15$6,786.89$1,301,250.38
64$8,620.04$1,842.70$6,777.35$1,299,407.69
65$8,620.04$1,852.29$6,767.75$1,297,555.40
66$8,620.04$1,861.94$6,758.10$1,295,693.46
67$8,620.04$1,871.64$6,748.40$1,293,821.82
68$8,620.04$1,881.39$6,738.66$1,291,940.43
69$8,620.04$1,891.18$6,728.86$1,290,049.25
70$8,620.04$1,901.03$6,719.01$1,288,148.21
71$8,620.04$1,910.94$6,709.11$1,286,237.28
72$8,620.04$1,920.89$6,699.15$1,284,316.39
73$8,620.04$1,930.89$6,689.15$1,282,385.50
74$8,620.04$1,940.95$6,679.09$1,280,444.55
75$8,620.04$1,951.06$6,668.98$1,278,493.49
76$8,620.04$1,961.22$6,658.82$1,276,532.27
77$8,620.04$1,971.44$6,648.61$1,274,560.83
78$8,620.04$1,981.70$6,638.34$1,272,579.13
79$8,620.04$1,992.02$6,628.02$1,270,587.11
80$8,620.04$2,002.40$6,617.64$1,268,584.71
81$8,620.04$2,012.83$6,607.21$1,266,571.88
82$8,620.04$2,023.31$6,596.73$1,264,548.57
83$8,620.04$2,033.85$6,586.19$1,262,514.71
84$8,620.04$2,044.44$6,575.60$1,260,470.27
85$8,620.04$2,055.09$6,564.95$1,258,415.18
86$8,620.04$2,065.80$6,554.25$1,256,349.38
87$8,620.04$2,076.55$6,543.49$1,254,272.83
88$8,620.04$2,087.37$6,532.67$1,252,185.46
89$8,620.04$2,098.24$6,521.80$1,250,087.22
90$8,620.04$2,109.17$6,510.87$1,247,978.05
91$8,620.04$2,120.16$6,499.89$1,245,857.89
92$8,620.04$2,131.20$6,488.84$1,243,726.70
93$8,620.04$2,142.30$6,477.74$1,241,584.40
94$8,620.04$2,153.46$6,466.59$1,239,430.94
95$8,620.04$2,164.67$6,455.37$1,237,266.27
96$8,620.04$2,175.95$6,444.10$1,235,090.33
97$8,620.04$2,187.28$6,432.76$1,232,903.05
98$8,620.04$2,198.67$6,421.37$1,230,704.38
99$8,620.04$2,210.12$6,409.92$1,228,494.26
100$8,620.04$2,221.63$6,398.41$1,226,272.62
101$8,620.04$2,233.20$6,386.84$1,224,039.42
102$8,620.04$2,244.84$6,375.21$1,221,794.58
103$8,620.04$2,256.53$6,363.51$1,219,538.05
104$8,620.04$2,268.28$6,351.76$1,217,269.77
105$8,620.04$2,280.09$6,339.95$1,214,989.68
106$8,620.04$2,291.97$6,328.07$1,212,697.71
107$8,620.04$2,303.91$6,316.13$1,210,393.80
108$8,620.04$2,315.91$6,304.13$1,208,077.90
109$8,620.04$2,327.97$6,292.07$1,205,749.93
110$8,620.04$2,340.09$6,279.95$1,203,409.84
111$8,620.04$2,352.28$6,267.76$1,201,057.55
112$8,620.04$2,364.53$6,255.51$1,198,693.02
113$8,620.04$2,376.85$6,243.19$1,196,316.17
114$8,620.04$2,389.23$6,230.81$1,193,926.95
115$8,620.04$2,401.67$6,218.37$1,191,525.28
116$8,620.04$2,414.18$6,205.86$1,189,111.10
117$8,620.04$2,426.75$6,193.29$1,186,684.34
118$8,620.04$2,439.39$6,180.65$1,184,244.95
119$8,620.04$2,452.10$6,167.94$1,181,792.85
120$8,620.04$2,464.87$6,155.17$1,179,327.98
121$8,620.04$2,477.71$6,142.33$1,176,850.27
122$8,620.04$2,490.61$6,129.43$1,174,359.66
123$8,620.04$2,503.58$6,116.46$1,171,856.08
124$8,620.04$2,516.62$6,103.42$1,169,339.45
125$8,620.04$2,529.73$6,090.31$1,166,809.72
126$8,620.04$2,542.91$6,077.13$1,164,266.81
127$8,620.04$2,556.15$6,063.89$1,161,710.66
128$8,620.04$2,569.46$6,050.58$1,159,141.20
129$8,620.04$2,582.85$6,037.19$1,156,558.35
130$8,620.04$2,596.30$6,023.74$1,153,962.05
131$8,620.04$2,609.82$6,010.22$1,151,352.23
132$8,620.04$2,623.41$5,996.63$1,148,728.82
133$8,620.04$2,637.08$5,982.96$1,146,091.74
134$8,620.04$2,650.81$5,969.23$1,143,440.92
135$8,620.04$2,664.62$5,955.42$1,140,776.31
136$8,620.04$2,678.50$5,941.54$1,138,097.81
137$8,620.04$2,692.45$5,927.59$1,135,405.36
138$8,620.04$2,706.47$5,913.57$1,132,698.89
139$8,620.04$2,720.57$5,899.47$1,129,978.32
140$8,620.04$2,734.74$5,885.30$1,127,243.58
141$8,620.04$2,748.98$5,871.06$1,124,494.60
142$8,620.04$2,763.30$5,856.74$1,121,731.31
143$8,620.04$2,777.69$5,842.35$1,118,953.62
144$8,620.04$2,792.16$5,827.88$1,116,161.46
145$8,620.04$2,806.70$5,813.34$1,113,354.76
146$8,620.04$2,821.32$5,798.72$1,110,533.44
147$8,620.04$2,836.01$5,784.03$1,107,697.43
148$8,620.04$2,850.78$5,769.26$1,104,846.64
149$8,620.04$2,865.63$5,754.41$1,101,981.01
150$8,620.04$2,880.56$5,739.48$1,099,100.46
151$8,620.04$2,895.56$5,724.48$1,096,204.90
152$8,620.04$2,910.64$5,709.40$1,093,294.26
153$8,620.04$2,925.80$5,694.24$1,090,368.46
154$8,620.04$2,941.04$5,679.00$1,087,427.42
155$8,620.04$2,956.36$5,663.68$1,084,471.06
156$8,620.04$2,971.75$5,648.29$1,081,499.31
157$8,620.04$2,987.23$5,632.81$1,078,512.08
158$8,620.04$3,002.79$5,617.25$1,075,509.29
159$8,620.04$3,018.43$5,601.61$1,072,490.86
160$8,620.04$3,034.15$5,585.89$1,069,456.71
161$8,620.04$3,049.95$5,570.09$1,066,406.75
162$8,620.04$3,065.84$5,554.20$1,063,340.91
163$8,620.04$3,081.81$5,538.23$1,060,259.11
164$8,620.04$3,097.86$5,522.18$1,057,161.25
165$8,620.04$3,113.99$5,506.05$1,054,047.25
166$8,620.04$3,130.21$5,489.83$1,050,917.04
167$8,620.04$3,146.51$5,473.53$1,047,770.53
168$8,620.04$3,162.90$5,457.14$1,044,607.63
169$8,620.04$3,179.38$5,440.66$1,041,428.25
170$8,620.04$3,195.94$5,424.11$1,038,232.31
171$8,620.04$3,212.58$5,407.46$1,035,019.73
172$8,620.04$3,229.31$5,390.73$1,031,790.42
173$8,620.04$3,246.13$5,373.91$1,028,544.29
174$8,620.04$3,263.04$5,357.00$1,025,281.25
175$8,620.04$3,280.03$5,340.01$1,022,001.22
176$8,620.04$3,297.12$5,322.92$1,018,704.10
177$8,620.04$3,314.29$5,305.75$1,015,389.81
178$8,620.04$3,331.55$5,288.49$1,012,058.25
179$8,620.04$3,348.90$5,271.14$1,008,709.35
180$8,620.04$3,366.35$5,253.69$1,005,343.00
181$8,620.04$3,383.88$5,236.16$1,001,959.13
182$8,620.04$3,401.50$5,218.54$998,557.62
183$8,620.04$3,419.22$5,200.82$995,138.40
184$8,620.04$3,437.03$5,183.01$991,701.37
185$8,620.04$3,454.93$5,165.11$988,246.44
186$8,620.04$3,472.92$5,147.12$984,773.52
187$8,620.04$3,491.01$5,129.03$981,282.51
188$8,620.04$3,509.19$5,110.85$977,773.31
189$8,620.04$3,527.47$5,092.57$974,245.84
190$8,620.04$3,545.84$5,074.20$970,700.00
191$8,620.04$3,564.31$5,055.73$967,135.69
192$8,620.04$3,582.88$5,037.17$963,552.81
193$8,620.04$3,601.54$5,018.50$959,951.27
194$8,620.04$3,620.29$4,999.75$956,330.98
195$8,620.04$3,639.15$4,980.89$952,691.83
196$8,620.04$3,658.10$4,961.94$949,033.73
197$8,620.04$3,677.16$4,942.88$945,356.57
198$8,620.04$3,696.31$4,923.73$941,660.26
199$8,620.04$3,715.56$4,904.48$937,944.70
200$8,620.04$3,734.91$4,885.13$934,209.79
201$8,620.04$3,754.36$4,865.68$930,455.42
202$8,620.04$3,773.92$4,846.12$926,681.50
203$8,620.04$3,793.57$4,826.47$922,887.93
204$8,620.04$3,813.33$4,806.71$919,074.60
205$8,620.04$3,833.19$4,786.85$915,241.40
206$8,620.04$3,853.16$4,766.88$911,388.24
207$8,620.04$3,873.23$4,746.81$907,515.02
208$8,620.04$3,893.40$4,726.64$903,621.62
209$8,620.04$3,913.68$4,706.36$899,707.94
210$8,620.04$3,934.06$4,685.98$895,773.88
211$8,620.04$3,954.55$4,665.49$891,819.32
212$8,620.04$3,975.15$4,644.89$887,844.18
213$8,620.04$3,995.85$4,624.19$883,848.32
214$8,620.04$4,016.66$4,603.38$879,831.66
215$8,620.04$4,037.58$4,582.46$875,794.08
216$8,620.04$4,058.61$4,561.43$871,735.46
217$8,620.04$4,079.75$4,540.29$867,655.71
218$8,620.04$4,101.00$4,519.04$863,554.71
219$8,620.04$4,122.36$4,497.68$859,432.35
220$8,620.04$4,143.83$4,476.21$855,288.52
221$8,620.04$4,165.41$4,454.63$851,123.11
222$8,620.04$4,187.11$4,432.93$846,936.00
223$8,620.04$4,208.92$4,411.12$842,727.08
224$8,620.04$4,230.84$4,389.20$838,496.24
225$8,620.04$4,252.87$4,367.17$834,243.37
226$8,620.04$4,275.02$4,345.02$829,968.35
227$8,620.04$4,297.29$4,322.75$825,671.06
228$8,620.04$4,319.67$4,300.37$821,351.39
229$8,620.04$4,342.17$4,277.87$817,009.22
230$8,620.04$4,364.78$4,255.26$812,644.44
231$8,620.04$4,387.52$4,232.52$808,256.92
232$8,620.04$4,410.37$4,209.67$803,846.55
233$8,620.04$4,433.34$4,186.70$799,413.21
234$8,620.04$4,456.43$4,163.61$794,956.78
235$8,620.04$4,479.64$4,140.40$790,477.14
236$8,620.04$4,502.97$4,117.07$785,974.16
237$8,620.04$4,526.43$4,093.62$781,447.74
238$8,620.04$4,550.00$4,070.04$776,897.74
239$8,620.04$4,573.70$4,046.34$772,324.04
240$8,620.04$4,597.52$4,022.52$767,726.52
241$8,620.04$4,621.47$3,998.58$763,105.06
242$8,620.04$4,645.54$3,974.51$758,459.52
243$8,620.04$4,669.73$3,950.31$753,789.79
244$8,620.04$4,694.05$3,925.99$749,095.74
245$8,620.04$4,718.50$3,901.54$744,377.24
246$8,620.04$4,743.08$3,876.96$739,634.16
247$8,620.04$4,767.78$3,852.26$734,866.38
248$8,620.04$4,792.61$3,827.43$730,073.77
249$8,620.04$4,817.57$3,802.47$725,256.20
250$8,620.04$4,842.66$3,777.38$720,413.53
251$8,620.04$4,867.89$3,752.15$715,545.64
252$8,620.04$4,893.24$3,726.80$710,652.40
253$8,620.04$4,918.73$3,701.31$705,733.68
254$8,620.04$4,944.34$3,675.70$700,789.33
255$8,620.04$4,970.10$3,649.94$695,819.24
256$8,620.04$4,995.98$3,624.06$690,823.25
257$8,620.04$5,022.00$3,598.04$685,801.25
258$8,620.04$5,048.16$3,571.88$680,753.09
259$8,620.04$5,074.45$3,545.59$675,678.64
260$8,620.04$5,100.88$3,519.16$670,577.76
261$8,620.04$5,127.45$3,492.59$665,450.31
262$8,620.04$5,154.15$3,465.89$660,296.16
263$8,620.04$5,181.00$3,439.04$655,115.16
264$8,620.04$5,207.98$3,412.06$649,907.18
265$8,620.04$5,235.11$3,384.93$644,672.07
266$8,620.04$5,262.37$3,357.67$639,409.69
267$8,620.04$5,289.78$3,330.26$634,119.91
268$8,620.04$5,317.33$3,302.71$628,802.58
269$8,620.04$5,345.03$3,275.01$623,457.55
270$8,620.04$5,372.87$3,247.17$618,084.69
271$8,620.04$5,400.85$3,219.19$612,683.84
272$8,620.04$5,428.98$3,191.06$607,254.86
273$8,620.04$5,457.26$3,162.79$601,797.60
274$8,620.04$5,485.68$3,134.36$596,311.92
275$8,620.04$5,514.25$3,105.79$590,797.67
276$8,620.04$5,542.97$3,077.07$585,254.70
277$8,620.04$5,571.84$3,048.20$579,682.86
278$8,620.04$5,600.86$3,019.18$574,082.01
279$8,620.04$5,630.03$2,990.01$568,451.98
280$8,620.04$5,659.35$2,960.69$562,792.62
281$8,620.04$5,688.83$2,931.21$557,103.79
282$8,620.04$5,718.46$2,901.58$551,385.33
283$8,620.04$5,748.24$2,871.80$545,637.09
284$8,620.04$5,778.18$2,841.86$539,858.91
285$8,620.04$5,808.28$2,811.77$534,050.64
286$8,620.04$5,838.53$2,781.51$528,212.11
287$8,620.04$5,868.94$2,751.10$522,343.17
288$8,620.04$5,899.50$2,720.54$516,443.67
289$8,620.04$5,930.23$2,689.81$510,513.44
290$8,620.04$5,961.12$2,658.92$504,552.32
291$8,620.04$5,992.16$2,627.88$498,560.16
292$8,620.04$6,023.37$2,596.67$492,536.78
293$8,620.04$6,054.75$2,565.30$486,482.04
294$8,620.04$6,086.28$2,533.76$480,395.76
295$8,620.04$6,117.98$2,502.06$474,277.78
296$8,620.04$6,149.84$2,470.20$468,127.94
297$8,620.04$6,181.87$2,438.17$461,946.06
298$8,620.04$6,214.07$2,405.97$455,731.99
299$8,620.04$6,246.44$2,373.60$449,485.55
300$8,620.04$6,278.97$2,341.07$443,206.58
301$8,620.04$6,311.67$2,308.37$436,894.91
302$8,620.04$6,344.55$2,275.49$430,550.36
303$8,620.04$6,377.59$2,242.45$424,172.77
304$8,620.04$6,410.81$2,209.23$417,761.96
305$8,620.04$6,444.20$2,175.84$411,317.77
306$8,620.04$6,477.76$2,142.28$404,840.01
307$8,620.04$6,511.50$2,108.54$398,328.51
308$8,620.04$6,545.41$2,074.63$391,783.09
309$8,620.04$6,579.50$2,040.54$385,203.59
310$8,620.04$6,613.77$2,006.27$378,589.82
311$8,620.04$6,648.22$1,971.82$371,941.60
312$8,620.04$6,682.84$1,937.20$365,258.75
313$8,620.04$6,717.65$1,902.39$358,541.10
314$8,620.04$6,752.64$1,867.40$351,788.46
315$8,620.04$6,787.81$1,832.23$345,000.65
316$8,620.04$6,823.16$1,796.88$338,177.49
317$8,620.04$6,858.70$1,761.34$331,318.79
318$8,620.04$6,894.42$1,725.62$324,424.37
319$8,620.04$6,930.33$1,689.71$317,494.04
320$8,620.04$6,966.43$1,653.61$310,527.61
321$8,620.04$7,002.71$1,617.33$303,524.90
322$8,620.04$7,039.18$1,580.86$296,485.72
323$8,620.04$7,075.84$1,544.20$289,409.88
324$8,620.04$7,112.70$1,507.34$282,297.18
325$8,620.04$7,149.74$1,470.30$275,147.44
326$8,620.04$7,186.98$1,433.06$267,960.46
327$8,620.04$7,224.41$1,395.63$260,736.04
328$8,620.04$7,262.04$1,358.00$253,474.00
329$8,620.04$7,299.86$1,320.18$246,174.14
330$8,620.04$7,337.88$1,282.16$238,836.25
331$8,620.04$7,376.10$1,243.94$231,460.15
332$8,620.04$7,414.52$1,205.52$224,045.63
333$8,620.04$7,453.14$1,166.90$216,592.50
334$8,620.04$7,491.95$1,128.09$209,100.54
335$8,620.04$7,530.98$1,089.07$201,569.57
336$8,620.04$7,570.20$1,049.84$193,999.37
337$8,620.04$7,609.63$1,010.41$186,389.74
338$8,620.04$7,649.26$970.78$178,740.48
339$8,620.04$7,689.10$930.94$171,051.38
340$8,620.04$7,729.15$890.89$163,322.23
341$8,620.04$7,769.40$850.64$155,552.83
342$8,620.04$7,809.87$810.17$147,742.96
343$8,620.04$7,850.55$769.49$139,892.41
344$8,620.04$7,891.43$728.61$132,000.97
345$8,620.04$7,932.54$687.51$124,068.44
346$8,620.04$7,973.85$646.19$116,094.59
347$8,620.04$8,015.38$604.66$108,079.21
348$8,620.04$8,057.13$562.91$100,022.08
349$8,620.04$8,099.09$520.95$91,922.99
350$8,620.04$8,141.28$478.77$83,781.71
351$8,620.04$8,183.68$436.36$75,598.03
352$8,620.04$8,226.30$393.74$67,371.73
353$8,620.04$8,269.15$350.89$59,102.59
354$8,620.04$8,312.21$307.83$50,790.37
355$8,620.04$8,355.51$264.53$42,434.86
356$8,620.04$8,399.03$221.01$34,035.84
357$8,620.04$8,442.77$177.27$25,593.07
358$8,620.04$8,486.74$133.30$17,106.32
359$8,620.04$8,530.95$89.10$8,575.38
360$8,620.04$8,575.38$44.66$0.00

DISCLAIMER:

*This is for informational purposes only and no sizing is to be construed as a commitment to lend.  To get a more accurate quote, please contact the Givens team through this form or at Ludebtquote@colliers.com to get detailed underwriting or submit the form above.

**By submitting this form, you are agreeing to a Lifestyle's Unlimited debt vendor to contact you.