🔒 Exact address available to members — unlock now →
14.25%
CAP RATE (BROKER-STATED)
DSCR2.05x
STRESS DSCR1.75x
DISCOUNT TO PENCILClears at ask
At a 14.25% broker-stated cap rate in the $2M–$3M price band, this retail deal runs 2.05x DSCR as-stated. Stressed for a 15% NOI haircut, it still clears our 1.25x cushion at 1.75x — no discount to asking price needed to pencil under conventional underwriting. Graded A, ranked by stressed DSCR against every other retail 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.