More Realty Advisors | LPT Realty

Investor Deal Analyzer

DSCR Purchase • BRRRR Cash-Out • Cost Segregation

Run one property through all three strategies: qualify on the property's income with a DSCR loan, pull your capital back out with a BRRRR refinance, then layer on a cost segregation study to turn depreciation into first-year cash. Adjust any number — everything recalculates instantly.
Preferred DSCR Lending Partner — Program Highlights
1.0 minimum DSCR 660 minimum credit score 30-year fixed Rate buy-downs available 30-day rate lock upfront Blanket loans up to 20 properties SFR • 2–4 unit • condo STRs eligible via AirDNA Purchase • delayed purchase • rate & term • cash-out Retirement accounts (70%) & crypto (25%) count toward reserves
Phase 1

Buy It — DSCR Loan

Buy-downs available — a point typically trims ~0.25% off the rate. Test it: raise points, lower rate, watch the DSCR.
Flexible programs qualify down to 1.00; best pricing typically starts near 1.20+.
Loan Amount
Monthly Payment (PITIA)
Lender DSCR (Rent ÷ PITIA)
Total Cash to Close + Rehab
DSCR lenders qualify the property, not your W-2. Most use gross rent ÷ PITIA.
Phase 2

Refi It — BRRRR Cash-Out

The assessor sees the ARV eventually — budget for reassessment.
New Loan (LTV × ARV)
Payoff of Purchase Loan
Net Carry During Rehab
Cash Out at Closing
Post-Refi DSCR
Post-Refi Cash Flow ($/mo)
Most DSCR lenders want 3–6 months seasoning before a cash-out refi at full ARV — and if you buy with cash, delayed purchase financing can get your capital back without the wait. Terms vary by lender.
Phase 3

Depreciate It — Cost Seg

Partial asset disposition: the remaining basis in structural components demolished during the rehab (old roof, boiler, electrical, kitchens), valued by your cost seg provider and written off in the year of disposition.
Federal only. Massachusetts disallows bonus depreciation (added back on the MA return, recovered over regular MA schedules) — have your CPA model the state side separately.
Depreciable Basis (Bldg + Rehab)
Year-1 Depreciation w/ Study
+ PAD Disposition Write-Off
Extra Deduction vs. Straight-Line
Year-1 Tax Savings (net of study)
100% bonus depreciation is permanent for property acquired after 1/19/2025 under the 2025 tax act. Illustration only — confirm with your CPA.

The Whole Deal, Together

Here's what happens when all three strategies work on the same property.

Total Cash In
Cash Back at Refi
Yr-1 Tax Savings
Capital Left in Deal
Annual Cash Flow
Cash-on-Cash*
Infinite return territory. Between the refinance proceeds and the year-one tax savings, you've recovered more than your entire investment — you now control this property and its cash flow with none of your own capital left in the deal.
Month 0
Purchase
Months 1–?
Rehab & Stabilize
Month ?
Cash-Out Refi
First Tax Return
Cost Seg Savings
Where Your Capital Goes — and Comes Back
Cash Invested
Recovered at Refi
Recovered via Tax Savings
Still in the Deal
10-Year Projection

Post-refi loan, rent, and value carried forward with the growth assumptions below.

YearProperty ValueLoan BalanceEquityCash FlowCumulative CF + Tax Savings

Email Me My Analysis

Get this exact scenario — every number above — sent to your inbox so you can share it with your CPA, partner, or lender. Tell me where you could use a hand and I'll point you in the right direction.

What would help you most? (check any)