DealStrike
View Only

v3

Shared Scenario

175 Sunnynoll Ct - Winston-Salem, NC

Risk Analysis Dashboard
5 scenarios analyzed • 200 iterations each • N/Ams
B
Risk Grade
Capital Loss Risk
1.0%

From O1: Baseline

Cash Flow Failure
26.8%

268 of 1000 scenarios fail

Baseline DSCR
1.22x

Adequate but tight

DSCR Cushion
0.22x

Above break-even (1.0x)

Break-Even Rate
9.1%

Interest rate at DSCR = 1.0

Annual Debt Service
$208,972

Required annual payments

Best Case Scenario
O3: TI Surge

Highest median IRR scenario

Occupancy Break-Even
63.8%

Min occupancy to cover debt service

Rent Decline Break-Even
32.8%

Max rent decline before NOI < debt service

Expense Break-Even
0.0%

Max expense increase before NOI < debt service

Interest Rate Stress
7.0% → 9.1%

Current rate → Breakeven rate (DSCR = 1.0x)

Cushion: 2.1% (30% increase)
Cap Rate Break-Even
9.7%

Cap rate at which equity = 0

Value Decline Break-Even
25.0%

Max value decline before underwater