Underwriting figures (free)
| Stated cap rate | 7.85% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.38x |
| Stress DSCR | 1.17x |
| IO DSCR (as-stated) | 1.61x |
| Cash-on-cash @70% LTV | 8.5% |
| Cash-on-cash @80% LTV | 8.9% |
| Discount band (est.) | ~10% 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.