Paste your 1–4 unit, STR/AirDNA, or 5–25 unit multifamily rent roll below to model unit-by-unit qualifying income, Form 1007/1025 lower-of rules, blended portfolio DSCR, and maximum 75%–80% LTV proceeds with Stephen R. Mannenbach, J.D., MBA.
Format per line: Unit Name, Type (SFR | 2-4u Plex | STR/AirDNA | 5-25u Multifamily), In-Place Rent, Form 1007 Rent, Monthly PITIA, Property Value
| Property / Unit | Asset Class | In-Place Rent | Form 1007 Rent | Underwritten Rent | Monthly PITIA | Unit DSCR | Est. Value |
|---|---|---|---|---|---|---|---|
| Unit 101 - Phoenix SFR | SFR | $2,850/mo | $3,000/mo | $2,850/mo | $2,200/mo | 1.3x | $395,000 |
| Unit 102 - Scottsdale STR | STR/AirDNA | $5,200/mo | $3,100/mo | $4,680/mo | $3,300/mo | 1.42x | $560,000 |
| Unit 201 - Tempe Duplex A | 2-4u Plex | $1,950/mo | $2,050/mo | $1,950/mo | $1,550/mo | 1.26x | $275,000 |
| Unit 202 - Tempe Duplex B | 2-4u Plex | $1,900/mo | $2,050/mo | $1,900/mo | $1,550/mo | 1.23x | $275,000 |
| Unit 301 - Mesa 6-Plex | 5-25u Multifamily | $8,400/mo | $8,900/mo | $8,400/mo | $6,400/mo | 1.31x | $1,150,000 |
Need help?