20 deal(s) underwritten from deals_template.csv. Year-one figures; IRR is a 10-year hold with sale. Worst DSCR is the lowest cell of a price ±10% × rate ±1 pt grid.
| Deal | Price | NOI | Cash flow / mo | Cap rate | Cash-on-cash | DSCR | 10-yr IRR | Worst DSCR |
|---|---|---|---|---|---|---|---|---|
| memphis-3br-cordova | $165,000 | $11,239 | $92 | 6.81% | 2.49% | 1.11 | 12.6% | 0.92 |
| memphis-3br-bartlett | $189,000 | $12,295 | $58 | 6.51% | 1.35% | 1.06 | 11.7% | 0.87 |
| little-rock-duplex | $210,000 | $15,631 | $241 | 7.44% | 5.11% | 1.23 | 14.7% | 1.01 |
| birmingham-3br | $149,000 | $10,590 | $120 | 7.11% | 3.59% | 1.16 | 13.5% | 0.96 |
| indianapolis-3br | $175,000 | $11,807 | $52 | 6.75% | 1.64% | 1.06 | 13.7% | 0.87 |
| indianapolis-4br | $215,000 | $13,964 | $19 | 6.50% | 0.49% | 1.02 | 12.9% | 0.84 |
| cleveland-duplex | $139,000 | $10,974 | $194 | 7.90% | 6.22% | 1.27 | 15.7% | 1.05 |
| kansas-city-3br | $185,000 | $11,474 | $33 | 6.20% | 0.79% | 1.04 | 11.3% | 0.85 |
| st-louis-2br | $119,000 | $7,900 | $42 | 6.64% | 1.57% | 1.07 | 11.9% | 0.88 |
| dallas-3br | $289,000 | $13,168 | -$327 | 4.56% | -5.02% | 0.77 | 6.9% | 0.63 |
| houston-3br | $259,000 | $11,398 | -$326 | 4.40% | -5.60% | 0.74 | 6.5% | 0.61 |
| san-antonio-3br | $239,000 | $10,629 | -$370 | 4.45% | -8.45% | 0.71 | 6.5% | 0.58 |
| jacksonville-3br | $279,000 | $14,033 | -$205 | 5.03% | -3.27% | 0.85 | 8.2% | 0.70 |
| tampa-3br | $349,000 | $15,972 | -$367 | 4.58% | -4.67% | 0.78 | 7.1% | 0.65 |
| atlanta-3br | $319,000 | $16,835 | -$169 | 5.28% | -2.35% | 0.89 | 8.8% | 0.74 |
| charlotte-3br | $335,000 | $17,768 | -$149 | 5.30% | -1.98% | 0.91 | 9.1% | 0.75 |
| phoenix-3br | $395,000 | $17,533 | -$460 | 4.44% | -5.18% | 0.76 | 6.6% | 0.63 |
| columbus-duplex | $265,000 | $17,670 | $150 | 6.67% | 2.52% | 1.11 | 12.6% | 0.92 |
| pittsburgh-3br | $159,000 | $9,355 | -$34 | 5.88% | -0.95% | 0.96 | 9.9% | 0.79 |
| huntsville-3br | $245,000 | $14,644 | -$67 | 5.98% | -1.50% | 0.95 | 11.4% | 0.78 |