AD SLOT — LEADERBOARD

Commercial RE Underwriting Tool

FreeNo signup

Underwrite commercial properties with NOI, cap rate, DSCR, and 10-year proforma

Free alternative to Argus Enterprise ($5,000+/yr)

Property Information

2026 Market Cap: 5.0% - 5.5%

Income Analysis
%

PGI

$900,000

Vacancy Loss

-$54,000

EGI

$870,000

Operating Expenses
%
%

Total Expenses

$231,600

Expense Ratio (% of EGI)

26.62%

Purchase & Financing

2026 Rate: 5.5% - 6.5%

%
%

Loan Sizing (Most Restrictive Governs)

LTV Max: $4,875,000
DSCR Max: $7,098,651
Debt Yield Max: $7,980,000
Constrained By: LTV
Growth & Exit Assumptions
%
%
%
%

Net Operating Income

$638,400

Year 1 NOI

Going-In Cap Rate

9.82%

Market: 5.0% - 5.5%

DSCR

1.82x

Min: 1.25x

Cash-on-Cash

17.70%

Year 1 CoC

Debt Yield

13.10%

NOI / Loan

Loan Amount

$4,875,000

75.00% LTV

Equity Required

$1,625,000

Down payment + closing

Annual Debt Service

$350,737

$29,228/mo

Per-Unit & Per-SF Metrics

Rent/Unit

$1,500/mo

Price/Unit

$130,000

Price/SF

$144.44

NOI/Unit

$12,768

NOI/SF

$14.19

Expense/Unit

$4,632

Income to NOI Waterfall
Operating Expense Breakdown

What This Means

DSCR of 1.82x exceeds the typical 1.25x minimum for Agency (Fannie/Freddie) lenders, indicating strong debt coverage.
ℹ️Going-in cap rate of 9.82% exceeds the 5.0% - 5.5% market range for Multifamily in 2026, suggesting attractive pricing or higher risk.
Cash-on-cash return of 17.70% is strong, exceeding the 8% threshold many investors target.
ℹ️Loan sizing is governed by the LTV constraint at $4,875,000 (75.00% LTV).
Projected 8.47x equity multiple over 10 years represents an excellent return profile.
Leveraged IRR of 31.60% vs. unlevered IRR of 16.19% shows positive leverage effect.
AD SLOT — IN-CONTENT

Frequently Asked Questions

What is NOI in commercial real estate?

Net Operating Income = Gross Potential Income - Vacancy Loss - Operating Expenses. It excludes debt service, capital expenditures, and income taxes. NOI is the most important metric in CRE valuation.

What is a good DSCR for a commercial loan?

Most lenders require a minimum DSCR of 1.20-1.25x, meaning NOI covers debt service by 120-125%. Class A properties in strong markets may qualify at 1.15x, while riskier assets need 1.30x+.

How do you calculate cap rate?

Cap Rate = NOI / Property Value. A 6% cap rate means a property priced at $1M generates $60K in NOI. Lower cap rates indicate lower risk/higher prices; higher cap rates indicate higher risk/lower prices.

How Commercial RE Underwriting Tool Works

The Commercial RE Underwriting tool helps real estate investors and analysts evaluate commercial property acquisitions by calculating the key financial metrics lenders and equity investors use to make decisions. Input your property's income, expenses, purchase price, and loan terms to get an instant underwriting summary.

The tool starts by computing Net Operating Income (NOI) — the property's gross income minus operating expenses, excluding debt service. NOI is the foundation of commercial real estate valuation and drives both the cap rate and debt coverage calculations. The capitalization rate (cap rate) expresses NOI as a percentage of property value, giving you a standardized return metric to compare across properties and markets.

Debt Service Coverage Ratio (DSCR) is critical for loan qualification. Lenders typically require a DSCR of 1.20x to 1.35x, meaning the property generates 20-35% more income than needed to cover mortgage payments. The tool calculates your DSCR based on your loan amount, interest rate, and amortization schedule, flagging if you fall below common lending thresholds.

Beyond these core metrics, the tool provides cash-on-cash return (annual pre-tax cash flow divided by total cash invested), internal rate of return projections, and a pro forma that models rent growth and expense escalation over your hold period. This comprehensive analysis gives you the same underwriting framework used by institutional investors and can be paired with the Cost Segregation Study Estimator to model tax-advantaged returns.

Key Terms Explained

Net Operating Income (NOI)
A property's total income minus operating expenses, excluding debt service and capital expenditures.
Cap Rate
The ratio of NOI to property value, used to estimate the return on a commercial real estate investment.
DSCR (Debt Service Coverage Ratio)
The ratio of NOI to annual debt payments, measuring a property's ability to cover its mortgage obligations.
Cash-on-Cash Return
The annual pre-tax cash flow divided by total equity invested, showing the yield on your actual cash outlay.
Loan-to-Value (LTV)
The ratio of the mortgage amount to the property's appraised value, used by lenders to assess risk.
Pro Forma
A forward-looking financial projection of a property's income, expenses, and returns over a specified hold period.

Who Needs This Tool

Commercial RE Investor

Quickly evaluating whether a listed property meets minimum return thresholds before spending time on full due diligence.

Mortgage Broker

Pre-qualifying a borrower's property by checking DSCR and LTV against various lender programs.

Real Estate Syndicator

Building an investor pitch showing projected cash-on-cash returns and IRR for a multifamily acquisition.

Property Manager

Demonstrating to an owner how rent increases would affect NOI and overall property valuation.

CRE Analyst

Comparing multiple acquisition targets side-by-side using standardized underwriting metrics.

Methodology & Formulas

NOI = Gross Potential Rent - Vacancy Allowance - Operating Expenses. Cap Rate = NOI / Property Value × 100. DSCR = NOI / Annual Debt Service. Annual Debt Service uses standard amortization: Payment = Principal × [r(1+r)^n] / [(1+r)^n - 1] where r is the periodic rate and n is total payments. Cash-on-Cash Return = Annual Pre-Tax Cash Flow / Total Cash Invested × 100. Loan-to-Value (LTV) = Loan Amount / Property Value × 100.

Pro Tips

  • Always use a realistic vacancy rate (5-10% for stabilized properties) rather than assuming 100% occupancy — lenders will discount your numbers if you don't.
  • Include a reserve for capital expenditures (typically 5-10% of gross income) even if the property seems well-maintained.
  • Compare your assumed cap rate to recent comparable sales in the market — an unrealistic exit cap rate can make any deal look attractive.
  • Model a stress scenario with interest rates 1-2% higher to ensure the deal still works if rates rise during your hold period.
  • Remember that DSCR requirements vary by property type — retail and office may require higher coverage than multifamily.
AD SLOT — LEADERBOARD