← All retail listings

Ohio Col Cincy Dayton: 8.40% Cap Rate, 1.03x Stressed DSCR — Grade B

Exact address available to members below
B

Underwriting figures (free)

Stated cap rate8.40%
Cap rate sourceStated
As-stated DSCR1.21x
Stress DSCR1.03x
IO DSCR (as-stated)1.40x
Cash-on-cash @70% LTV6.4%
Cash-on-cash @80% LTV5.0%
Discount band (est.)~20% off ask

What Flyover Grade flags

This is DYODD screening, not a lender approval or investment advice.