Underwriting figures (free)
| Stated cap rate | 6.85% |
|---|---|
| Cap rate source | Estimated (category: franchisee QSR (unrecognized brand)) |
| As-stated DSCR | 0.99x |
| Stress DSCR | 0.84x |
| IO DSCR (as-stated) | 1.14x |
| Cash-on-cash @70% LTV | 1.2% |
| Cash-on-cash @80% LTV | -2.8% |
| Discount band (est.) | ~35% off ask |
What Flyover Grade flags
Cap rate is estimated, not broker-stated -- verify independently. This is DYODD screening, not a lender approval or investment advice.