Hello all, I am in the process of purchasing a 2 family home using a DSCR loan. This is my first time going non conventional. I am trying to figure out the numbers to see if it is profitable. Any advice from those who have done a DSCR before, would be helpful. There is a 10 yr interest only option. There is a 5 yr prepayment penalty. I am doing a cash out refi on an investment property I currently own. Heres the numbers:
Borrower(s)
Subject Property
Rate Not Locked
|
9/30/2024
|
Sales Price
Down Payment
Loan Amount
30 Year Fixed
Contract Deposit
Seller Concession
NMLS#
|
$670,000.00
$167,500.00
$502,500.00
7.000% $0.00
$0.00
|
Bank Origination Charges Estimated Title / County / State Charges
Origination Points % $ - Owner's Title Insurance $ 4,415.00
Discount Points % 1.500% $ 7,537.50 Lender's Title Insurance $ -
Underwriting Fee
|
|
Title Search
|
|
$ -
|
Appraisal Fee
|
$ 650.00
|
Title Services
|
|
$ -
|
Credit Report Services (1)
|
$ 299.00
|
Alta 8.1
|
|
$ -
|
MERS Fee
|
$ 25.00
|
Recording & Transfer
|
|
$ -
|
Flood Certification
|
$ 8.00
|
Notary
|
|
$ -
|
Tax Service
|
$ 85.00
|
Settement Fee
|
|
$ -
|
VOE Fee
|
$ 150.00
|
|
Total
|
$ 4,415.00
|
Total $ 8,254.50
Prepaid Interest / Items Potential Additional Costs
Per Diem Interest 15 Days $ 1,465.63 Rental 1007 $ 250.00
Home Insurance $ 1,800.00 New Survey (if applicable) $ -
Flood Insurance $ - 2nd Appraisal / Reinspection $ -
Total $ 3,265.63 Total $ 250.00
Escrow and/or Property Taxes Due Total Estimated Monthly Payments
Total Insurance(s) 3 Months $ 450.00 Principle and Interest $ 3,343.15
Property Taxes 4 Months $ 2,868.64 Total Property Taxes $ 717.16
Total $ 3,318.64 Total Insurance(s) $ 150.00 HOA / Maintenance $ -
Monthly PMI $ -
Total $ 4,210.31
Total Estimated Costs
Estimated Closing Costs $ 12,919.50 Estimated Escrow Prepaids $ 6,584.27
Estimated Funds To Closing $ 187,003.77