Conservative deal: 1.42 DSCR
Property: Jacksonville single-family rental purchased at $385,000 with a $269,500 loan, equal to 70% LTV.
Income: $4,100 monthly rent.
Debt stack: $2,050 principal and interest, $310 taxes, $420 insurance, $100 HOA, total debt service $2,880.
Math: $4,100 / $2,880 = 1.42 DSCR. Cash flow cushion before other operating expenses is $1,220 per month.
Read: Strong first-pass lender profile because DSCR is above 1.40 and LTV is conservative.
Borderline lender case: 1.18 DSCR
Property: Orlando townhome at $430,000 with a $344,000 loan, equal to 80% LTV.
Income: $3,950 monthly rent.
Debt stack: $2,620 principal and interest, $410 taxes, $520 insurance, $150 HOA, total debt service $3,700.
Math: $3,950 / $3,700 = 1.07 if all costs are included. If rate buydown lowers payment by $320, debt service becomes $3,380 and DSCR improves to 1.17.
Read: This needs structuring. A lower rate, larger down payment, higher rent support, or lender exception may be required.
High-risk case: 0.91 DSCR
Property: South Florida condo at $510,000 with a $408,000 loan, equal to 80% LTV.
Income: $3,600 monthly rent.
Debt stack: $3,050 principal and interest, $500 taxes, $650 insurance, $750 HOA, total debt service $4,950.
Math: $3,600 / $4,950 = 0.73 DSCR. Even before repairs or vacancy, rent does not cover debt service.
Read: A traditional DSCR lender may decline or require a major loan reduction because coverage is below 1.00.