Underwriting figures (free)
| Stated cap rate | 13.00% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.87x |
| Stress DSCR | 1.59x |
| IO DSCR (as-stated) | 2.17x |
| Cash-on-cash @70% LTV | 21.7% |
| Cash-on-cash @80% LTV | 28.0% |
| Discount band (est.) | Clears at ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.