Cost Savings

Sample Defeasance Cost Savings

  AST’S COSTS COMPETITOR’S COSTS
Loan Terms   Third Parties Fees Third Parties Fees
Origination Date 12/1/2011 Accountant $3,500 Accountant $3,500
Maturity Date 1/1/2022 Securities Custodian $3,500 Securities Custodian $4,000
Defeasance Date 10/1/2018 Servicer Processing $15,000 Servicer Processing $15,000
Open Window 3 Months Servicer’s Counsel $15,000 Servicer’s Counsel $15,000
Original Principal Balance $10,000,000 Successor Borrower Legal $5,500 Successor Borrower Legal $7,500
Principal Balance at Defeasance $8,900,041.79 Consulting $5,000 Consulting $12,500
Interest Rate 5.00%        
Amortization 30-Year Securities Cost $9,530,238 Securities Cost $9,543,420
    Average Total Fees $47,500 Average Total Fees $57,500
Potential Residual Value $125,000 Total Estimated Defeasance Cost 9,577,738 Total Estimated Defeasance Cost $9,600,920

Contact Us

Phone: Tel: 1-866 DEFEASE
Email: info@astdefeasance.com

Locations