Debt Calculator

Property Name

NOI

Purchase Price

LTV

Total Debt

-

Type of Loan

Interest

Duration (Years)

Annual Payment

-

Monthly Payment

-

Debt Metrics

DSCR

-

Debt Yield

-

Debt Constant

-

Percent Weight
10%
20%
10%
40%
10%
10%
100%
Logic
-
-
-
-
-
-
-
Logic Units
-
-
-
-
-
-
-
R/M Average
-
-
-
-
-
-
-
Sqft
50
100
150
200
250
300
-
Sqft Average
-
-
-
-
-
-
-
Relation
-
-
-
-
-
-
-
op1
-
-
-
-
-
-
-
op2
-
-
-
-
-
-
-
Mix
5X10
10X10
10X15
10X20
10X25
10X30
Smaller Mix
10%
40%
20%
20%
5%
5%
Heavier Mix
10%
20%
10%
40%
10%
10%
NY
83
123
159
188
230
286
East Long
92
140
178
203
226
272
Reading
74
113
139
152
185
207
Average
83
125.3
158.7
181
83
255
end
100%
151%
191%
218%
100%
307%
Thank you!
Your submission has been received!
Hmmm. Something went wrong while submitting the form.
HomeAbout UsNews & BlogInvestor Login Fund IInvestor Login Fund II / IIIInvestor Login SyndicationsRegister Your Interest
Open Projects
Fund IV "Cash Flow & Growth Fund"
Fund III “New England Growth Fund”
Fund II $25M FULLY SUBSCRIBED
Investor Enquiry FormPatriot InvestmentsPartner With UsContact Us - InvestorsContact Us - Sellers
Asset Classes
Patriot InvestmentsSelf StorageMobile Home ParksIndustrialAcquisition CriteriaResources
Interested in investing with us?
Please complete our new investor form
Invest With Patriot
admin@patriotholdings.com
(702) 550-3808
4007 Dean Martin Dr
Las Vegas, Nevada 89103
Mon–Fri: 9am-5pm
Sat–Sun: Closed
©️ 2022 Patriot Holdings LLC. All Rights Reserved.