%
%




Summary
Down Payment
$750,000
I/O Monthly Payment
$6,875
P&I Monthly Payments
$8,516
Annual Payments
$102,202
Equity at Pay Off
$751,641
Payoff at Maturity
$3,975,000
DSCR
1.96
Amortization Schedule
As of
Principal Paid
Interest Paid
Loan Balance
Click to Expand All