Underwriting figures (free)
| Stated cap rate | 6.88% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.21x |
| Stress DSCR | 1.03x |
| IO DSCR (as-stated) | 1.41x |
| Cash-on-cash @70% LTV | 5.2% |
| Cash-on-cash @80% LTV | 4.1% |
| Discount band (est.) | ~20% off ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.