Result
Minimum tier — riskyDSCR
1.07
Target 1.20
Annual NOI
$20,160
Annual debt service
$18,879
P&I only
Loan amount
$225,000
Monthly P&I
$1,573.23
The gap to qualify
At target DSCR 1.20, this deal falls short. To clear the lender threshold you need one of:
More monthly rent
+$219
Current: $2,400/mo
More annual NOI
+$2,495
Current: $20,160/yr
Smaller loan needed
$200,225
vs current $225,000
Max purchase price at target DSCR
With this NOI, target DSCR of 1.20, and 75% max LTV, the largest deal that pencils with this lender is:
Max loan amount
$200,225
Max purchase price
$266,966
Down payment: $66,742
Income breakdown
| Gross rent (annual) | $28,800.00 |
| Less: vacancy | -$1,440.00 |
| Effective gross income | $27,360.00 |
| Less: operating expenses | -$7,200.00 |
| Net Operating Income (NOI) | $20,160.00 |
| Less: annual debt service | -$18,878.79 |
| Net cash flow | $1,281.21 |