Underwriting Canvas
Live model · Founders Parkway Multifamily
Assumptions
Drag to re-underwrite live
$131.8M
7.0%
67%
6.2%
5 yrs
3.0%
Live verdict
CONDITIONALDSCR ≥ 1.15x but returns below hurdle.
Equity in
$44M
Year-1 NOI
$8.5M
Going-in cap
6.4%
DSCR
1.21x
≥1.25x to BUY
Levered IRR
10.4%
≥15% hurdle
Equity mult.
1.59x
Levered cash flows
By year · exit in Y5 at 7.0% cap