Underwriting figures (free)
| Stated cap rate | 6.50% |
|---|---|
| Cap rate source | Stated |
| As-stated DSCR | 0.94x |
| Stress DSCR | 0.80x |
| IO DSCR (as-stated) | 1.08x |
| Cash-on-cash @70% LTV | 0.1% |
| Cash-on-cash @80% LTV | -4.5% |
| Discount band (est.) | ~40% off ask |
What Flyover Grade flags
This listing carries a confirmed NNN lease. This is DYODD screening, not a lender approval or investment advice.