|
Name on property title
|
|
Primary Borrower (First, MI, Last Name)
|
|
|
|
|
Property address(es)
|
|
City
|
State
|
Zip
|
County
|
|
|
|
Please complete this market debt service coverage ratio worksheet. Please note in many cases, the appraiser will calculate an estimate of income potential as an independent confirmation of the stated information in this document.
Minimum stated DSCR = 1.20 Multi-Family; 1.25 Mixed-Use; 1.30 Commercial |
|
Annual Income |
Gross Rental Income all tenants of subject property
|
per year |
|
Gross Rental Income owner user *
(refer to separate calculation below) |
per year |
|
Other Income, if any
(i.e. - laundry room, cable, etc.) |
per year |
|
Total Annual Gross Property Income (Subject) |
A
|
per year |
|
|
|
Vacancy |
Less Vacancy Allowance
(actual vacancy % or 5%, whichever is greater) |
B |
per year |
|
|
|
Annual Expenses
|
Insurance, Taxes, Maintenance, Utilities, etc.
(do not include P&I or expenses paid by the tenants) |
C |
per year |
|
|
|
Net Operating Income |
Income less vacancy and expenses
[A B C = D] |
D |
per year |
|
|
|
Annual Debt Service |
Principal and interest payment x 12 months
(for the proposed loan) |
E |
per year |
|
|
|
Debt Service Coverage Ratio |
Net Operating Income divided by Annual Debt Service [D / E = F] |
F |
|
|
|
|
If a portion of the property will be occupied and used by the owners business, complete the following: |
|
* Gross Rental Income Owner User |
Total square feet used by Owner
|
a |
|
|
Fair market rental value per square foot
|
b |
per year |
|
Gross Rental Income from Owner User = Total square feet times fair market rental value [a x b = c] |
c |
per year |
|
|
|
|
|
|
|
|
|
|