Underwriting figures (free)
| Stated cap rate | 7.30% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.05x |
| Stress DSCR | 0.89x |
| IO DSCR (as-stated) | 1.22x |
| Cash-on-cash @70% LTV | 2.7% |
| Cash-on-cash @80% LTV | -0.5% |
| Discount band (est.) | ~30% off ask |
What Flyover Grade flags
No comparable listing nearby -- verify this is a real market. This is DYODD screening, not a lender approval or investment advice.