Underwriting figures (free)
| Stated cap rate | 7.45% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.31x |
| Stress DSCR | 1.11x |
| IO DSCR (as-stated) | 1.53x |
| Cash-on-cash @70% LTV | 7.1% |
| Cash-on-cash @80% LTV | 6.9% |
| Discount band (est.) | ~15% off ask |
What Flyover Grade flags
Building is flagged for vintage/capex risk. This is DYODD screening, not a lender approval or investment advice.