Sample educational underwriting only. Figures are hypothetical, manually entered, and are not an offer, appraisal, or personalized real-estate advice.
Cases tracked3
Advanced1
Passed1
Average DSCR1.20x
Property Pipeline

Basis, coverage, and downside before narrative.

Under ReviewSample case

Harbor Court Apartments

San Diego County · Value-add multifamily

Purchase price$12,800,000
Equity required$4,650,000
Going-in cap4.7%
DSCR1.31x
Refinance LTV62%
DecisionAdvance to diligence
Underwriting lesson

Validate renovation cadence and insurance assumptions before final sizing.

MonitoringSample case

Mission Industrial Flex

Southern California · Light-industrial repositioning

Purchase price$8,400,000
Equity required$3,100,000
Going-in cap5.6%
DSCR1.46x
Refinance LTV58%
DecisionMonitor basis
Underwriting lesson

Tenant rollover concentration remains the binding underwriting constraint.

PassedSample case

Cedar House

Western United States · BRRR single-family case

Purchase price$640,000
Equity required$214,000
Going-in cap4.1%
DSCR1.08x
Refinance LTV74%
DecisionRejected
Underwriting lesson

The refinance case relied on appreciation rather than controllable operating improvements.

Scenario Office

A refinance case should survive more than one path.

BRRR analysis · Sample

Acquire → improve → stabilize → refinance

The Cedar House case separates controllable renovation and rent assumptions from market appreciation. The case is rejected when the refinance depends primarily on a higher future value.

DSCR sensitivity · Sample

Coverage before upside

Base case
1.31x
5% NOI decline
1.24x
100 bps rate increase
1.16x
Refinance scenarios · Sample

Protect the capital stack

Conservative
58% LTV
Base
62% LTV
Maximum case
70% LTV
Underwriting Framework

The return is only as durable as the assumptions beneath it.

01

Operations

Rent roll, vacancy, expenses, reserves, and controllable NOI.

02

Capital

Debt service, covenant headroom, maturity, and refinance exposure.

03

Execution

Renovation cadence, leasing, permits, and operating-partner capability.

04

Exit

Cap-rate sensitivity, liquidity, and decision rules for a failed plan.