Underwriting figures (free)
| Stated cap rate | 7.69% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 1.11x |
| Stress DSCR | 0.94x |
| IO DSCR (as-stated) | 1.28x |
| Cash-on-cash @70% LTV | 4.0% |
| Cash-on-cash @80% LTV | 1.4% |
| Discount band (est.) | ~25% off ask |
What Flyover Grade flags
This is DYODD screening, not a lender approval or investment advice.