Worked Example: Putting the Numbers Together

MODULE 21 OF 27

Worked Example: Putting the Numbers Together

Assume a $300,000 single-family rental purchase with a $240,000 loan, $2,650 qualifying rent, and $2,250 PITIA. LTV is 80%. DSCR is approximately 1.18, leaving a $400 rent-over-PITIA cushion. Add $200 management, $125 maintenance reserve, and $125 vacancy reserve, and the actual projected cash flow becomes negative $50. Qualification and investment quality are therefore different questions.

From the lender’s perspective, this topic can affect eligibility, pricing, leverage, documentation, or the amount of capital available. From the investor’s perspective, the same issue can affect cash flow, return on equity, liquidity, risk, and the timing of an eventual sale or refinance. The strongest financing decisions account for both perspectives rather than optimizing only one number.

When analyzing a real transaction, separate confirmed facts from assumptions. Use actual lease terms, current tax and insurance information, realistic property values, and conservative operating costs whenever possible. If a key number is uncertain, model more than one outcome. This makes it easier to see whether the deal remains viable when the appraisal, rent, interest rate, expenses, or closing timeline changes.

Before moving to the next module, connect this concept to the property you selected at the beginning of the course. Write down how this variable could change the loan structure and how it could change the property’s actual economics. That habit—linking underwriting mechanics to investment outcomes—is one of the most useful disciplines a real estate investor can develop.