Debt Model — KFH - SAN LEANDRO
Leverage: 5.5x entry → 3.8x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
3.8x
Exit Leverage
$376M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $369.3M | $7.0M | $24.5M | 5.2x |
| Year 2 | $362.1M | $7.3M | $24.0M | 5.0x |
| Year 3 | $354.6M | $7.5M | $23.5M | 4.7x |
| Year 4 | $346.9M | $7.7M | $23.0M | 4.5x |
| Year 5 | $339.0M | $7.9M | $22.5M | 4.3x |
| Year 6 | $330.8M | $8.2M | $22.0M | 4.0x |
| Year 7 | $322.4M | $8.4M | $21.5M | 3.8x |
What This Means
Entry leverage of 5.5x deleverages to 3.8x over the hold period — a 1.7x reduction. Moderate deleveraging.
Check the returns & covenant page to see how leverage affects covenant headroom.