hard-money-bridge-loan@1.0.0Full-term interest-only loan, fees and balloon
Estimate scheduled monthly interest, upfront financing fees and principal due at maturity for one fully funded fixed-rate US/USD loan, without treating loan labels as payment structures.
Last reviewed
Inputs and units
- Principal P
- positive USD, cent precision
- Nominal annual rate a
- 0–100%, whole basis points
- Contractual term T
- 1–60 whole months
- Upfront points q
- 0–100%, whole basis points
- Other fixed upfront financing fees F
- nonnegative USD, cent precision; excludes points
Outputs and units
- Monthly interest-only payment
- USD/month
- Principal balloon and final maturity cash
- USD, due in month T
- Scheduled interest, points cost, fixed fees and combined upfront fees
- USD
- Financing cost, scheduled loan payments and loan payments plus fees
- USD through maturity
Model assumptions
- This models a particular payment structure, not every hard-money or bridge product. One fully funded, fixed-rate US/USD loan pays interest monthly in arrears beginning one month after origination. Principal stays outstanding until maturity. All scheduled payments are on time; unpaid interest is neither capitalized nor compounded. Loan labels do not change the formulas.
- Points are charged once on original principal. Points and other fixed financing fees are paid separately upfront, not financed or deducted from principal. Fixed fees exclude entered points: avoid double counting. Upfront financing fees are not total cash to close; financing cost is not project total cost, profit or return. Principal repayment is not financing cost.
- Decimal intermediates remain unrounded; money rounds half-up to cents. Totals use unrounded interest, not the displayed monthly payment multiplied by months, so rounded components can differ by cents. Final maturity cash includes the final regular interest payment, which is already counted in total interest and is never added twice.
- Only the separate bridge loan role supplies these terms. Mortgage, Rental ROI, DSCR and Maximum Loan do not include bridge payments automatically. Flip Profit's aggregate financing cost is not overwritten. Commercial Loan uses separate acquisition terms; navigation does not transfer bridge terms. Stored amortization is preserved but does not drive these full-term interest-only payments.
- Each row reruns the engine at −1, −0.5, 0, +0.5 or +1 percentage points with other inputs fixed. Unsupported rates outside 0–100% and unsafe totals are omitted. Principal and upfront fees remain unchanged. These are scenarios, not rate forecasts or recommended terms.
- r = a / 12; M = P × r; I = M × T. P is principal in USD, a is the normalized nominal annual interest rate and T is contractual term in whole months. Interest-only payments do not reduce principal.
- Q = P × q; U = Q + F. q is normalized points and F is other fixed upfront financing fees in USD. Points are charged once on original principal. Points and other fixed financing fees are paid separately upfront, not financed or deducted from principal. Fixed fees exclude entered points: avoid double counting. Upfront financing fees are not total cash to close; financing cost is not project total cost, profit or return. Principal repayment is not financing cost.
- B = P; final maturity cash = P + M. Principal balloon B is due in month T, together with that month's regular interest M. Principal remains due even at zero interest.
- C = I + U; scheduled loan payments = P + I; loan payments and fees = P + I + U. Decimal intermediates remain unrounded; money rounds half-up to cents. Totals use unrounded interest, not the displayed monthly payment multiplied by months, so rounded components can differ by cents. Final maturity cash includes the final regular interest payment, which is already counted in total interest and is never added twice.
- All five inputs are required. Ranges define supported numerical inputs, not recommended terms, legal limits or lender eligibility. Reject blank, nonfinite, negative, fractional-month, overprecise and unsafe inputs; raw text is checked before Number conversion. Unsafe derived totals produce a field-level error. No automatic clamping or input repair.
Not modeled
- No amortizing or mixed payments, staged rehab draws, daily accrual or date conventions, retained interest reserves, financed fees, variable rates, extensions, early payoff or minimum interest, penalties/default interest, APR/IRR, lender qualification, LTV/LTC/ARV sizing, profit/exit forecasts or offer comparison.
- No cash-to-close or project profit/return estimate
- No substitution of bridge debt into other calculator loan roles or automatic transfer to Flip Profit
Worked example
$250,000 principal, 12%, 12 months, 2% points and $1,500 fixed fees: $2,500 monthly interest, $30,000 scheduled interest, $5,000 points, $6,500 upfront fees, $250,000 balloon, $252,500 maturity cash, $36,500 financing cost, $280,000 scheduled payments and $286,500 including fees. At 6 months: $15,000 interest, $21,500 cost, $271,500 including fees; monthly interest, fees and maturity cash are unchanged. At $100,000, 0%, 6 months, 1% points and $500 fees: $0 interest, $1,500 cost, $100,000 balloon/maturity cash and $101,500 including fees. At $100, 1%, 3 months, no fees: $0.08 displayed monthly interest, $0.25 total interest, $100.08 maturity cash and $100.25 scheduled payments.