DSCR Worksheet
DSCR Worksheet
Borrower:
Guarantors / Borrowers 2:
Property Address:
Property & Transaction Description:
Purchase Price / Appraised Value:
$
Loan Amount:
$
LTV:
%
Rate:
%
Amortization (Months):
P&I:
$
Gross Rental Income based on Lesser of Actual Rents and Market Rents per Appraisal PER UNIT:
Market
Actual
lease terms
Unit # 1
Unit # 2
Unit # 3
Unit # 4
Gross Monthly Rental Income
Anual
MONTHLY
GROSS RENTAL INCOME
$
$
EXPENSES
$
$
REAL ESTATE TAXES
$
$
HAZARD INSURANCE
$
$
FLOOD INSURANCE (if applicable)
$
$
HOA FEES (for condos/coops/PUDs)
$
$
ASSESSMENT FEES (for condos/coops/PUDs)
$
$
TOTAL EXPENSES
$
$
NET OPERATING INCOME
$
$
PRINCIPAL & INTEREST
$
$
CASH FLOW
$
$
DEBT SERVICE RATIO
PITI(A):
$
¡Compra, repara, vende!
0
