BalloonLoanCalculator Refinance a Balloon

Commercial Balloon Loan Calculator

Commercial mortgages almost always end in a balloon. Model a 5, 7 or 10-year term on a 20 to 30-year amortization, with optional interest-only months, and check coverage against the property’s income.

Free · No sign-up · Updated October 2026

Monthly payment
$8,867.89
Balloon payment
$1,100,791
due after 5 years
Total of monthly payments$532,074
Total interest paid$432,864
Principal paid down before the balloon$99,209
Balloon as a share of the original loan91.7%
Total cost (payments + balloon)$1,632,864
Loan-to-value66.7%
Debt service coverage (DSCR)1.32x

A DSCR of 1.32x clears the 1.25x minimum most commercial lenders use.

Balloon $1,100,791 Today5 years $1,200,000
Loan balance from closing to the balloon date.
Amortization schedule by year
YearPaymentsInterestPrincipalEnding balance
1$106,415$89,424$16,991$1,183,009
2$106,415$88,105$18,310$1,164,699
3$106,415$86,683$19,731$1,144,968
4$106,415$85,152$21,263$1,123,705
5$106,415$83,501$22,914$1,100,791

Most borrowers don't pay a $1,100,791 balloon out of pocket. They refinance it. Starting 6–9 months early gives you the most options.

Get a refinance quote

Why commercial loans balloon

Banks, CMBS lenders and life companies rarely commit to one rate on a commercial property for 25 or 30 years. Instead they lend for a term of 5, 7 or 10 years and calculate the payment on a 20 to 30-year amortization so it stays affordable. At maturity the loan has to be refinanced or repaid. For an owner, that makes the balloon date a planned refinance, and planning for it is part of owning commercial property.

Example: 5-year term

A $1,200,000 loan at 7.5% on a 25-year amortization with a 5-year term:

  • Monthly payment: $8,867.89
  • Principal paid in five years: $99,209
  • Balloon at year 5: $1,100,791 (91.7% of the loan)

The longer the amortization and the shorter the term, the bigger the share of the loan still owed at maturity.

Refinance risk at maturity

When the balloon comes due, the new lender sizes the loan on the property as it is then: the current value, the current net operating income and the current interest rate. If rates have risen, the same income supports a smaller loan, because debt service coverage (DSCR) falls. Owners who borrowed at low rates and face a balloon in a higher-rate market can find the new loan is smaller than the balloon. That gap has to be covered with cash, a second loan or a bridge loan.

Use the optional property value and NOI fields above to check LTV and DSCR. For a full refinance test, the commercial refinance calculator compares the existing loan with a new one.

Reducing balloon risk

  • Start refinance conversations 6–9 months before maturity.
  • Build NOI before the balloon: renew leases, raise below-market rents, trim expenses.
  • Consider paying extra principal in the final years if the loan allows it without penalty.
  • Know your loan’s prepayment terms. Some only open in the last 3–6 months.

Frequently asked questions

What is a typical commercial loan balloon term?
Five, seven or ten years, with payments based on a 20 to 30-year amortization.
How much is the balloon on a 10-year commercial loan?
On a 25-year amortization at around 7%, about 75–80% of the original loan is still owed after 10 years. On a 5-year term it is closer to 90%.
Can I refinance a commercial balloon loan with a different lender?
Yes. Most commercial balloons are paid off with a new loan from a new lender. Start early enough to compare quotes.

Commercial balloon on the horizon?

Get a refinance quote for commercial property: up to 80% LTV, $100K to $75 million, no credit pull.

Get a refinance quote