Underwriting figures (free)
| Stated cap rate | 5.16% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.74x |
| Stress DSCR | 0.63x |
| IO DSCR (as-stated) | 0.86x |
| Cash-on-cash @70% LTV | -4.4% |
| Cash-on-cash @80% LTV | -11.2% |
| Discount band (est.) | ~50% 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.