Underwriting figures (free)
| Stated cap rate | 6.64% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.17x |
| Stress DSCR | 0.99x |
| IO DSCR (as-stated) | 1.36x |
| Cash-on-cash @70% LTV | 4.4% |
| Cash-on-cash @80% LTV | 2.9% |
| Discount band (est.) | ~30% off ask |
What Flyover Grade flags
Building is flagged for vintage/capex risk. This is DYODD screening, not a lender approval or investment advice.