Investment acquisition analysis

Residential DSCR lender screen and independent investor cash-flow view

Illustrative sample · replace inputs
01 / Deal inputs

Property assumptions

Deal identification

Acquisition and loan

Rent evidence

Operating costs

Closing and liquidity

* Required. Sample figures are illustrative; replace with the property, settlement and lender data.

Investment snapshot

SAMPLE · Miami investment property
Lender DSCR
Gross qualifying rent / PITIA
Monthly cash flow
After vacancy, operations, CapEx and debt
Cash-on-cash
Year 1 cash return / invested cash
Total liquidity needed
Cash invested + retained reserves
SCREENCalculating…

Financing & lender screen

Loan amount
Effective LTV
Principal + interest / month
Tax + insurance + HOA / month
Total PITIA / month
Qualifying rent / month
Rent required for minimum DSCR
Max loan at DSCR target
Max loan at collateral cap
Max loan at both caps

Loan shown uses target down payment, capped by appraised value and max LTV. The DSCR cap is a separate sizing result.

Operating performance

Projected gross rent / month
Vacancy loss / month
Effective collected rent / month
Operating expenses / month
NOI / month, before CapEx
CapEx provision / month
Debt service / month
Cash flow / month
Cap rate on offer price
Break-even projected rent

Cash required to close

Down payment
Loan points + lender fees
Other closing + prepaids
Applied seller credit*
Cash to close
Repairs at acquisition
Reserves retained
Total liquidity needed
Assets above / (below) need

* Seller credit is limited to modeled closing costs here. Actual permitted amount and eligible fees depend on the loan program.

Investor decision checks

A modeled pass does not establish approval or verify property eligibility, association finances, insurance, appraised rent, prepayment penalties or asset documentation.

Downside view

Base monthly cash flow
Investor rent −10%
Interest rate +0.50%

Stress calculations hold the loan amount and all other assumptions constant.