Haven Senior Living Partners

Core Metrics

DSCR Calculator

Lenders do not underwrite to a cap rate; they underwrite to coverage. Debt service coverage is the multiple between the income a property produces and the payments it owes.

Most senior housing loans require at least 1.25x. Enter your income and financing and this tool returns coverage, the income required at each lender threshold, and the largest loan your numbers can carry.

◆$2B+ Real Estate Transactions◆10+ Years of Experience◆Accredited Investors◆Faith-Driven Values
Current DSCR
1.23x
Monthly debt service
$43,888
Annual debt service
$526,662
Excess cash flow
$123,338
Maximum loan
$6,417,783
Balance due at maturity
$0
NOI needed for 1.25x
$658,327
NOI needed for 1.35x
$710,993
NOI needed for 1.50x
$789,992
  • — A balloon loan amortizes over the full loan term; the remaining balance is due at the balloon date.

Estimates for illustration only, not tax, legal or investment advice. Past performance does not guarantee future results; consult your advisors.

Get our analysis

Send us your numbers and we will review them against current senior living pricing in your market.

This material does not constitute an offer to sell nor a solicitation of an offer to buy any securities. For accredited investors only.

More tools

Investors with an account have access to the full set of underwriting tools in the Investor Portal.