Data last updated: October 5, 2026 at 4:01 PM ESTProperty Description
From this record
- In-place DSCR 0.85x below 1.0 on default debt
- Listing claims 6% cap
18 doors on the listing. Generic market notes are below the fold.
Unit Mix & Available Rent Roll
Breakdown based on data provided in the FMLS listing· HUD Small Area FMR (ZIP 30529, FY2027)shown for comparison
| Unit | Beds | Baths | Monthly Rent | HUD SAFMR | Elec | Gas | Water | Garb | Maint |
|---|---|---|---|---|---|---|---|---|---|
| Unit 1 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 2 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 3 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 4 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 5 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 6 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 7 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 8 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 9 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 10 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 11 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 12 | 3 | 2 | $2,100 | $1,440-$660 | N | N | N | N | N |
| Unit 13 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 14 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 15 | 3 | 2 | $2,050 | $1,440-$610 | N | N | N | N | N |
| Unit 16 | — | — | — | — | — | — | — | — | — |
| Unit 17 | — | — | — | — | — | — | — | — | — |
| Unit 18 | — | — | — | — | — | — | — | — | — |
| Total | 15 of 18 units with rent | $31,100 | Y = owner-paid · — = unknown | ||||||
Full detailed rent roll, tenant leases, and actual income/expense data not included in listing.
* Rent roll information is taken from the available FMLS listing data. Many multifamily listings do not include complete or verified tenant financials. Always verify actual rents, leases, and operating expenses during due diligence. HUD Small Area Fair Market Rents (ZIP-level payment standards) are published by the U.S. Department of Housing and Urban Development and are shown for comparison only.
Investment Calculator
Starts from list price and unit count. Pre-filled from From Rent Roll.. Override any value.
Repairs, pest, landscaping, cleaning, admin. Water and trash are separate lines. Electric/gas off when tenant-paid.
Conventional = fully amortizing. Commercial = shorter call + balloon. Seller finance = below-market note. Cash = no loan.
Enter rents or MLS GI to see cap, CoC, and DSCR. Expenses below are a cost stack, not a loss.
Jeff’s Investment Take
Working thesis
In-place DSCR 0.85x does not cover default debt — the listing only screens if the price or the rent moves.
- Modeled debt service exceeds NOI at 0.85x. That is the binding constraint, not the badge.
- Published cap 5.1% sits above county sold NOI cap 3.7%.
- In-place DSCR 0.85x below 1.0 on default debt
- Listing claims 6% cap
Price that clears 1.25× DSCR
Modeled basis so in-place NOI covers debt at 1.25× on default commercial terms. Not a bid. If you want to offer — including below this number or below list — start here. Jeff will request the rent roll and T-12 before anyone writes a number.
- Solve: max purchase price where modeled NOI ÷ annual debt service = 1.25×.
- Debt assumed at 30% down / 7% / 25-yr amort · commercial. Vacancy 5.0%, management 8% of EGI, modeled opex (tax record + insurance / R&M allowances).
- List is $4,850,000. The 1.25× basis sits below ask, so financing at list is tight unless rents or expenses move.
Change GPI, expenses, or terms in the Investment Calculator to re-solve. Always confirm with the rent roll and T-12 before writing an offer.
Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please click here to review our DMCA policy and learn how to submit a takedown request. ©2026 First Multiple Listing Service, Inc.
Important Investment Information
Median estimated cap, cash-on-cash, and DSCR require MLS gross income or NOI, a dated broker package, a listing building total, or a unit rent roll covering at least 80% of doors. Thin records stay Incomplete — those yields are not printed in the hero or on cards. The calculator is a labeled scenario, not in-place income.
When a line is missing we use disclosed defaults only inside the calculator: vacancy floor of max(5%, 100 − present occupancy in remarks); management 8% of EGI at 8+ units otherwise 10%; insurance $800 per door; R&M $800 per door. Utility allowances turn on only if the who-pays grid or remarks say owner-paid (water $900–1,800 per door until a T-12). A single who-pays row does not set the building. We do not use an all-in “other” of $1,100 per door, and we do not average one sample rent across the building.
Rent coverage 83% — yields published from unit rents
Some figures shown on this page are estimated because complete data was not provided in the listing. Estimated values are clearly marked.
Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.
This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.