Underwriting figures (free)
| Stated cap rate | 5.86% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.84x |
| Stress DSCR | 0.72x |
| IO DSCR (as-stated) | 0.98x |
| Cash-on-cash @70% LTV | -2.1% |
| Cash-on-cash @80% LTV | -7.7% |
| Discount band (est.) | ~45% off ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.