112-unit garden acquisition
$12,190,000
S-01 — indicative terms
| Value / cost | $18,400,000 |
|---|---|
| Underwritten NOI | $1,104,000 |
| Loan | $12,190,000 |
| Rate | 6.35% |
| Amortisation | 30 yr |
| Term | 10 yr |
| Interest-only | 2 yr |
| Coverage | 1.43× at IO |
At a 1.25× floor the coverage test caps the loan at 66.2% LTV — below the 70% the LTV test would have allowed. Two years of interest-only lifts early cash flow without changing the sizing, because the coverage test was run on the amortising constant.










