Tools Subscribe
Price Per Door

Mortgage & Amortization

Monthly payment, annual debt service and the remaining balance at years 1, 3, 5, 7 and 10, with an optional interest-only period.

Monthly payment (amortizing)$118,169
Monthly payment (interest-only)$99,125
Annual debt service (amortizing)$1,418,028
Balance, end of year 1$19,500,000
Balance, end of year 3$19,264,973
Balance, end of year 5$18,749,762
Balance, end of year 7$18,167,880
Balance, end of year 10$17,150,875

The balance at maturity is what you refinance or pay off. Check it against a conservative exit value before you sign, not after.

For education only. Not investment, tax or legal advice.

← All resources & tools

Get Houston multifamily in five minutes, every two weeks.