So you've bought the property for something around the $1.25mil mark + SD + Legals + adjustments going by the numbers in your thread here:
http://somersoft.com/forums/showthread.php?t=99220
Assuming $500k borrowed from BOMAD (Bank Of Mum And Dad) is 40%, $750k loan from lender 60%...