DealStrike
View Only

Base Scenario

Shared Scenario

175 Sunnynoll Ct - Winston-Salem, NC

Risk Analysis Dashboard
5 scenarios analyzed • 200 iterations each • N/Ams
C
Risk Grade
Capital Loss Risk
70.5%

From O1: Baseline

Cash Flow Failure
11.3%

113 of 1000 scenarios fail

Baseline DSCR
1.37x

Healthy coverage

DSCR Cushion
0.37x

Above break-even (1.0x)

Break-Even Rate
10.4%

Interest rate at DSCR = 1.0

Annual Debt Service
$186,681

Required annual payments

Best Case Scenario
O2: WFH Risk

Highest median IRR scenario

Occupancy Break-Even
46.3%

Min occupancy to cover debt service

Rent Decline Break-Even
51.2%

Max rent decline before NOI < debt service

Expense Break-Even
0.0%

Max expense increase before NOI < debt service

Interest Rate Stress
7.0% → 10.4%

Current rate → Breakeven rate (DSCR = 1.0x)

Cushion: 3.4% (49% increase)
Cap Rate Break-Even
10.9%

Cap rate at which equity = 0

Value Decline Break-Even
45.0%

Max value decline before underwater