Underwriting figures (free)
| Stated cap rate | 5.22% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.92x |
| Stress DSCR | 0.78x |
| IO DSCR (as-stated) | 1.07x |
| Cash-on-cash @70% LTV | -0.3% |
| Cash-on-cash @80% LTV | -4.2% |
| Discount band (est.) | ~40% off ask |
What Flyover Grade flags
Building is flagged for vintage/capex risk. No comparable listing nearby -- verify this is a real market. This is DYODD screening, not a lender approval or investment advice.