Deal or No deal? Rural Virginia
Deal Inputs - Purchase Price: $850,000 - Assignment Fee (on top): $25,000 - NOI (Current): $62,100 - NOI (Stabilized): $79,200 - Senior Loan: $595,000 @ 7.5%, 30yr amort (no balloon) - Seller Carry: $255,000 @ 2.0%, 30yr amort (no balloon) Expected Outputs inside your calc - Global Debt Service ≈ $61,236/yr - DSCR (Stabilized): 1.29 ✅ - Monthly Cash Flow: $1,497 ✅ - Global LTV = 100% (no cash down)