If the owner of the property wants to refinance the balloon for 10 more years at the loan maturity using a 6% interest-only loan, what will be the DSCR and LTV on that loan if NOI and the property value remain unchanged?

NOI=805,232.43

DSCR: 1.25

Original LTV:75%

Property value= 13,333,333.333

Loan; 10,000,000

rate(monthly): 5%,

amortization period: 30

Loan maturity: 10 years(balloon due at the end of 10 years)

Maturity Date; 10 years