DSCR Capital Partners — DSCR Loans & Rental Property Financing  |  ๐Ÿ“ž (818) 447-7035  |  NMLS #2591548
Real Funded Deals

DSCR Loan Case Studies

Eight anonymized files we've closed โ€” exact loan amounts, rates, DSCRs, and the underwriting challenges we solved. Borrower names and addresses changed; everything else is real.

$131M+Funded volume (NY only)
189NY DSCR closings
$377KAvg cash-out (NY)
50+Wholesale lenders shopped
NY Cash-Out Refi5-Property InvestorClosed Q1 2026

$2.4M Brooklyn Cash-Out Refi for a 5-Property NY Portfolio

Borrower used the proceeds to fund acquisitions in Tampa and Memphis โ€” DSCR cash-out at 75% LTV with a non-CEMA structure.

Deal Structure

  • Property type3-family brownstone
  • LocationBedford-Stuyvesant, BK
  • Appraised value$3.2M
  • Loan amount$2.4M
  • LTV75%
  • Rate (30-yr fixed)7.250%
  • Origination1.25 points
  • Close timeline32 days

Underwriting

  • Borrower FICO748
  • Gross monthly rent$18,400
  • PITIA$15,200
  • DSCR1.21
  • Reserves9 months PITIA
  • VestingNY LLC
  • Cash to borrower$1.18M (net)
  • NY MRT$49,200

The challenge: NY Mortgage Recording Tax of 2.05% would have added $49K to closing if we restructured around a CEMA. The existing mortgage was on a private note (not a recordable instrument) which meant CEMA wasn't viable. Borrower wanted maximum cash-out proceeds and was willing to absorb the MRT.

What we did: Shopped 6 wholesale lenders. Final pricing came back from a non-QM securitizer at 7.250% (vs initial 7.625% indication). Coordinated title 30 days ahead to manage NY's slow recording process.

Outcome: Closed 32 days from intake. Borrower deployed $1.18M into 4 new acquisitions in Tampa and Memphis over the following 4 months.
California BridgeJumbo $4.2MClosed Q4 2025

$4.2M Manhattan Beach 14-Day Bridge for Non-Contingent Offer

Investor needed to put in a non-contingent offer to win a Manhattan Beach property in a 5-bid situation. 14-day close required โ€” DSCR was off the table on timing alone.

Deal Structure

  • Property typeSingle-family beach
  • LocationManhattan Beach, CA
  • Purchase price$7.0M
  • Loan amount$4.2M
  • LTV60%
  • Rate (12-mo IO)8.50%
  • Origination2.00 points
  • Close timeline13 days

Underwriting

  • Borrower FICO792
  • Verified liquid assets$4.5M+
  • Exit strategy30-yr DSCR refi (month 9)
  • Term12 months IO + 6mo ext
  • Prepay penaltyNone
  • VestingRevocable trust
  • Reserves12 months IO
  • Down payment$2.8M (own funds)

The challenge: Seller had 5 offers, all contingent on financing except one cash bid. Our borrower needed financing but couldn't be the contingent offer. 14-day close window left no time for a conventional DSCR (28-day minimum).

What we did: Routed to our CA jumbo bridge program. Appraisal ordered same day as ratified contract; underwriting on liquid assets only (no DSCR test); title cleared in 9 days.

Outcome: Closed in 13 days. Borrower is on track to refi to a 30-year DSCR at month 9 (currently shopping rate locks), having renovated the property and bumped rental value 18% in the interim.
Foreign National DSCRCanadian InvestorClosed Q1 2026

$680K Tampa STR for a Toronto-Based First-Time US Investor

Canadian citizen, no US credit history, no ITIN, buying first US Airbnb. Closed under a Canadian ULC structure using AirDNA projections.

Deal Structure

  • Property type4BR Airbnb SFR
  • LocationSouth Tampa
  • Purchase price$985K
  • Loan amount$680K
  • LTV69%
  • Rate (30-yr fixed)7.875%
  • Origination1.50 points
  • Close timeline34 days

Underwriting

  • Borrower creditCanadian Equifax 791
  • AirDNA projected gross$94,800/yr
  • Underwritten income (75%)$71,100/yr
  • PITIA$5,750/mo
  • DSCR (STR)1.03
  • VestingCanadian ULC
  • Reserves12 months PITIA
  • Down payment sourceRBC Toronto + USD wire

The challenge: Canadian borrower with no US presence, no ITIN, no US credit, no rental history. Most lenders we approached either required an ITIN application (45+ day delay) or used LTR comps (which killed DSCR).

What we did: Placed with a wholesale lender that accepts Canadian Equifax credit and uses 75% of AirDNA projected gross. Coordinated with borrower's Toronto cross-border CPA on the Canadian ULC formation for proper US tax flow-through.

Outcome: Closed remotely via US consulate in Toronto. Property is currently operating at 86% of projected revenue โ€” comfortably above DSCR.
5+ Unit MultifamilySub-InstitutionalClosed Q4 2025

$1.45M 7-Unit Multifamily DSCR in Birmingham, AL

Investor wanted 80% LTV on a 7-unit building. Most lenders cap at 4 units; the few that don't quoted 70-75%. We got to 75% through a niche wholesale partner.

Deal Structure

  • Property type7-unit apartment
  • LocationAvondale, Birmingham
  • Appraised value$1.95M
  • Loan amount$1.45M
  • LTV74.4%
  • Rate (30-yr fixed)7.875%
  • Origination1.50 points
  • Close timeline41 days

Underwriting

  • Borrower FICO712
  • Gross monthly rent$12,950
  • PITIA$11,100
  • DSCR1.17
  • Reserves9 months PITIA
  • VestingDelaware LLC
  • Vacancy at funding14% (1 unit)
  • Prepay structure5/4/3/2/1

The challenge: 5+ unit multifamily falls outside the standard residential DSCR program. Most lenders we approached either capped at 4 units, quoted commercial-style underwriting (DCR not DSCR), or wanted 65-70% LTV.

What we did: Placed with a wholesale lender that runs a small-balance multifamily DSCR program (5-12 units, max $3M loan amount). Kept residential DSCR underwriting (per-unit rent comps via 1007) but allowed the property type.

Outcome: Closed in 41 days. Vacant unit was leased within 6 weeks; portfolio now performing above pro forma.
No-Ratio DSCRCalifornia InvestorClosed Q1 2026

$1.1M Long Beach Duplex No-Ratio DSCR (Property Pencils at 0.78)

CA duplex where market rent didn't cover PITIA. Standard DSCR was a no. No-ratio program closed it at 70% LTV.

Deal Structure

  • Property typeDuplex (2-unit SFR)
  • LocationLong Beach, CA
  • Purchase price$1.6M
  • Loan amount$1.1M
  • LTV68.75%
  • Rate (30-yr fixed)8.250%
  • Origination2.00 points
  • Close timeline27 days

Underwriting

  • Borrower FICO738
  • Gross monthly rent$5,400
  • PITIA$6,940
  • Conventional DSCR0.78 (fail)
  • ProgramNo-ratio DSCR
  • Reserves12 months PITIA
  • VestingCA LLC
  • Borrower thesisAppreciation play

The challenge: CA coastal market where the rent-vs-PITIA math doesn't work. Conventional DSCR lenders auto-deny anything below 0.75. Borrower's thesis was appreciation + future rent growth, not day-one cash flow.

What we did: Placed via our no-ratio DSCR program โ€” skips the rent test entirely, qualifies on credit + reserves + property. Rate runs ~0.50% above standard DSCR, LTV capped at 70%.

Outcome: Closed at 70% LTV. Borrower covering the $1,540/month negative cash flow from W2 income; expects to revisit refi math in 24-36 months as rent catches up.
BRRRR Cash-OutOut-of-State InvestorClosed Q2 2026

BRRRR Exit: Hard-Money Rehab โ†’ DSCR Cash-Out in Memphis

Texas investor bought a $97K REO with hard money, rehabbed in 11 weeks, refinanced via DSCR cash-out for 100% of all-in cost recovery.

Deal Structure

  • Property type3BR/2BA SFR
  • LocationEast Memphis
  • Acquisition price$97,000
  • Rehab spend$48,000
  • All-in cost$145,000
  • ARV / appraisal$215,000
  • DSCR loan amount$161,250
  • LTV (post-rehab)75%

Underwriting

  • Borrower FICO721
  • Gross monthly rent$1,580
  • PITIA$1,205
  • DSCR1.31
  • Rate (30-yr fixed)7.375%
  • Seasoning4 months (post-rehab)
  • Cash to borrower$16,250 above all-in
  • VestingWY LLC

The challenge: Most DSCR lenders require 6 months seasoning before cash-out refi. Hard money carry at 11.5% was costing $1,330/month. Borrower wanted to refi at month 4.

What we did: Found a lender that accepts post-rehab "delayed financing" within 6 months when ALL of the following are documented: HUD-1 from acquisition, contractor receipts, post-rehab appraisal, and signed lease.

Outcome: Closed 4 months post-acquisition. Borrower fully recovered all-in cost plus an additional $16K. Now scaling โ€” closed 3 more Memphis BRRRRs on the same pattern over the following 6 months.
ITIN-Only BorrowerForeign NationalClosed Q1 2026

$420K Phoenix Rental for an ITIN-Only Borrower

Mexican-American borrower with ITIN (no SSN), no W2 employer, paid in cash through a family business. Most lenders said no.

Deal Structure

  • Property type4BR SFR
  • LocationSouth Phoenix
  • Purchase price$565K
  • Loan amount$420K
  • LTV74.3%
  • Rate (30-yr fixed)8.125%
  • Origination1.75 points
  • Close timeline29 days

Underwriting

  • Borrower IDITIN only
  • Borrower creditFICO 692
  • Gross monthly rent$2,650
  • PITIA$2,180
  • DSCR1.22
  • Down payment sourceDocumented cash + family
  • VestingAZ LLC
  • Reserves12 months PITIA

The challenge: ITIN-only borrowers are routinely declined by conventional and most non-QM lenders. Cash-business income flow made standard W2 / bank statement underwriting impossible. Family-sourced down payment funds needed documentation.

What we did: Placed with a wholesale lender running a dedicated ITIN DSCR program. Underwriting on FICO + property DSCR only. Documented 12 months of cash deposits to establish source of funds.

Outcome: Closed in 29 days. Property leased before funding. Borrower already evaluating a second Phoenix purchase on the same template.
Portfolio Loan9 PropertiesClosed Q4 2025

$1.85M Blanket Portfolio Loan Across 9 Cleveland SFRs

Investor with 9 stabilized Cleveland rentals โ€” wanted to roll them into one loan, free up individual titles for selective sale, and pull modest cash-out.

Deal Structure

  • Property count9 SFRs
  • LocationCleveland metro
  • Aggregate appraised value$2.55M
  • Loan amount$1.85M
  • Aggregate LTV72.5%
  • Rate (30-yr fixed)7.625%
  • Origination1.50 points
  • Close timeline47 days

Underwriting

  • Borrower FICO756
  • Aggregate gross rent$16,400/mo
  • Aggregate PITIA$13,250/mo
  • Aggregate DSCR1.24
  • Release clause110% sales price
  • Min release loan$650K
  • Cash to borrower$280K
  • VestingOH LLC

The challenge: 9 separate notes meant 9 monthly payments, 9 sets of escrows, 9 ownership records. Refinancing each individually was time-consuming and inefficient. Investor wanted a single loan with the flexibility to sell individual properties later.

What we did: Placed with a portfolio-specialist wholesale lender (one of CoreVest's competitors). Release clause structured to let borrower sell any single property at 110% of allocated loan amount without rerating the rest. Aggregate DSCR was the qualifier, not per-property.

Outcome: Closed in 47 days. Borrower's monthly admin time dropped from ~6 hours to ~30 minutes; $280K cash freed for 2 additional acquisitions (also financed through us).

Want Numbers This Specific on Your File?

30-second eligibility check. No credit pull. We'll quote rates and terms against your exact scenario.

Get My Quote โ†’

All case studies above are real funded loans from DSCR Capital Partners. Borrower names, exact addresses, and incidental details have been changed to protect borrower privacy. Loan terms (amount, rate, LTV, DSCR), property type, location market, and deal structure are accurate as closed. Funded volume statistics reflect activity across DSCR Capital Partners and brokered through United Trust Mortgage (NMLS #2591548). Past performance does not guarantee future loan terms; pricing and program parameters change. Equal Housing Lender.