5–8 Unit Crossover Multifamily DSCR Loans
Appraisal, Income Formula & Prepayment Options for 5–8 Units
Required Valuation Report: Small-Balance Multifamily / Residential-Crossover Appraisal + Rent Roll & T-12
Underwriting Income Formula: Net Operating Income (NOI) or Gross Rental Income ÷ Debt Service (Program Dependent)
Prepayment Step-Down Structures: 5-4-3-2-1 Step-Down, 3-2-1 Step-Down, or No Prepayment Penalty
Ideal Investor Strategy: True 30-Year Fixed rates with no 5-year or 7-year commercial bank maturity balloon or annual financial covenant calls. Up to 75% LTV on 5, 6, 7, and 8-unit apartment buildings across all 50 U.S. states and Washington, D.C. Underwritten on property rent roll and T-12 operating performance—zero CPA tax returns or global K-1 spreading required. Ideal for value-add BRRRR takeouts where newly stabilized 5–8 unit rents support maximum cash-out recapitalization.
1–4 Unit PITIA vs. 5–25+ Unit Commercial NOI Simulator
Loan Daddy LLC · NMLS #2827624 · AZ CMB #CMB-2016143 · Canonical Integer _cents & _bps Engine
136 bps · 7500 bps LTV · 6625 bps RateTier-1 Institutional (1.25x+ — Max LTV & Best Pricing)
| Execution Option | Prepay Structure | Est. Note Rate | Prepay Price Credit | Monthly Debt Service | DSCR Ratio |
|---|---|---|---|---|---|
| Option A: Lowest Rate (60-Mo Stepdown) | 5-4-3-2-1 | 6.625% | -100 bps (-1.000 pt) | $4,610/mo | 1.36x |
| Option B: Balanced Par (36-Mo Stepdown) | 3-2-1 | 6.875% | -75 bps (-0.750 pt) | $4,730/mo | 1.33x |
| Option C: Max Cash Flow (10-Yr Interest-Only) | 3-2-1 IO | 7.000% | +38 bps IO LLPA | $4,200/mo | 1.49x |
Many DSCR lenders focus on the property's rent, not your tax returns. Not all applicants will qualify; terms vary by lender.