The Meridian at Bethesda
Decision: Pass at $65.0M
The $68.25M request breaks the sample credit box at 70% LTV. Sized to the 65% LTV limit, the loan clears every test.
Credit box tests
| Metric | Requested | Sized | Sample box |
|---|---|---|---|
| Loan amount | $68.25M Fail OM p.4 | $65.0M Pass | Sized to box |
| LTV | 70.0% Fail OM p.4 | 65.0% Binding | Max 65% |
| DSCR | 1.61x Pass OM p.4 | 1.34x Pass | Min 1.25x |
| Debt yield | 11.9% Pass OM p.4 | 11.7% Pass | Min 9.0% |
Requested figures are as stated in the OM: LTV on the $97.5M purchase price and DSCR on interest-only payments. Sized figures use the lender case: lender NOI and a 65% LTV limit on the $100.0M appraised value, which applies once interest-only ends.
Broker vs. T-12 reconciliation
| T-12 actual NOI T-12 operating statement | $8,212,050 |
| Broker underwritten NOI OM p.4 | $8,103,283 |
| Lender NOI used for sizing Lender case: 6.1% under broker, 7.3% under T-12 | $7,608,802 |
Flags for the analyst
- Coverage after interest-only ends The broker's own model shows 1.19x amortizing DSCR from year 3.OM p.5
- Occupancy cushion Break-even occupancy of 71.3% against 94.8% physical occupancy.OM p.4
Sample deal built from a synthetic loan package. Not a real borrower, property sale, or credit decision. Credit box limits shown are a sample configuration. Yours are set per lender.