🔒 Exact address available to members — unlock now →
7.75%
CAP RATE (BROKER-STATED)
DSCR1.35x
STRESS DSCR1.15x
DISCOUNT TO PENCIL~10% off ask
At a 7.75% broker-stated cap rate in the $3M–$5M price band, this multifamily deal runs 1.35x DSCR as-stated. Stressed for a 15% NOI haircut, DSCR falls to 1.15x — short of our 1.25x cushion at the asking price, roughly ~10% off ask needed to clear it under conventional underwriting. Graded B, ranked by stressed DSCR against every other multifamily listing underwritten this cycle — a relative ranking, not a lender pre-approval.
See the exact address, price, and target offer
Membership unlocks the full underwriting on every listing — exact address, exact asking price, and the discount to pencil: the exact price cut and percent off ask needed to hit a 1.25x stressed DSCR cushion under conventional underwriting, given stated NOI. Plus a link to the original listing.