Prepayment Calculator

How Much Equity Can You Access?

Your cash-out is limited by three things: LTV caps, DSCR minimums, and seasoning requirements. This calculator shows which one constrains you—and exactly how much you can pull.

Property & Debt

$
Current appraised or estimated value
$
$
Annual NOI from your T-12
mo
3 years = full cash-out eligible

Loan Terms

%
yrs
%
x
Presets:
Non-Recourse Cash-Out
$464,019
Gross: $504,101Closing (~2%): $40,082
Your ConstraintDSCR
Max Loan (LTV)$2,250,00075% of $3,000,000
Max Loan (DSCR)$2,004,1011.25x on $200,000 NOI

Before vs After

CurrentAfter Refi
Loan Balance$1,500,000$2,004,101
LTV50.0%66.8%
Annual Debt Service$160,000
DSCR1.25x
Equity$1,500,000$995,899

Equity Extraction

Remaining
Extracted
$995,899$504,101

You're extracting 34% of your current equity

Seasoning Requirements: The Hidden Gate

Lenders require you to own the property for a minimum period before allowing cash-out refinancing. This protects against "flipping" and ensures you have real skin in the game.

< 12 monthsRate/Term Only

No cash-out. You can refinance to a better rate, but can't extract equity.

12-24 monthsRestricted

Some cash-out possible, but expect lower LTV caps (5-10% reduction) or recourse requirements.

24+ monthsFull Cash-Out

Full cash-out refinance available at standard LTV and DSCR requirements.

Cash-Out at Different LTV Levels

Lower LTV = less cash-out but better terms and stronger DSCR cushion

LTVNew LoanCash-Out (Gross)DSCRStatus
75%$2,250,000$750,0001.11x✗ Below min
70%$2,100,000$600,0001.19x✗ Below min
65%$1,950,000$450,0001.28x✓ Qualifies
Tight DSCR Warning

At 1.25x DSCR, you're close to lender minimums. Consider a lower loan amount for more cushion against NOI fluctuations.

Your NOI Drives Your Cash-Out

Lenders don't use your NOI as-is. They apply haircuts for vacancy, concessions, and "stabilization" adjustments. A 10% NOI reduction can cost you $75,615 in cash-out.