Owner-occupied real estate calculator

See the capital stack before the property.

Model an illustrative bank, CDC, and borrower structure for an eligible fixed-asset project. Adjust every assumption in real time.

Fixed-asset project

Build the complete project.

Include acquisition, improvements, long-life equipment, and estimated eligible project costs.

Property purchase

Improvements or construction

Long-life equipment

Estimated eligible soft costs

Sample borrower injection

Adjustable planning assumption; actual equity may differ.Illustrative amortizationBank-rate assumption

CDC-rate assumption

Used by the operating businessNot primarily passive investment real estate.Existing operating businessUncheck for a startup or new operating business.