Underwriting figures (free)
| Stated cap rate | 7.65% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.10x |
| Stress DSCR | 0.94x |
| IO DSCR (as-stated) | 1.28x |
| Cash-on-cash @70% LTV | 3.9% |
| Cash-on-cash @80% LTV | 1.2% |
| Discount band (est.) | ~27.5% off ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.