Underwriting figures (free)
| Stated cap rate | 4.50% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.65x |
| Stress DSCR | 0.55x |
| IO DSCR (as-stated) | 0.75x |
| Cash-on-cash @70% LTV | -6.6% |
| Cash-on-cash @80% LTV | -14.5% |
| Discount band (est.) | ~57.5% off ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.