Updated March 24, 2026
Case Study: 85% LTV DSCR Purchase - Putting Only 15% Down on a Rental
Most DSCR loan content focuses on 75% LTV because that's where the best rates live. But 75% LTV means putting 25% down, and on a $350,000 property, that's $87,500 in cash before closing costs and reserves. Not every investor has that kind of liquidity - or wants to tie it up in a single deal. This case study looks at an 85% LTV DSCR purchase and the math behind why the investor chose the higher rate on purpose.
The Investor's Strategy
The borrower was a 34-year-old software engineer with a 740 FICO, $180,000 in savings, and a clear plan: acquire three rental properties in 2026. His target market was the suburbs of Jacksonville, Florida, where he'd identified properties in the $325,000-$375,000 range renting for $2,400-$2,700/month. At 75% LTV, each deal would consume about $100,000 in cash (down payment + closing costs + reserves). He could only do one, maybe two deals. At 85% LTV, each deal needed roughly $65,000. Three deals were suddenly feasible.
The Deal
The property was a 4-bedroom, 2-bath SFR in a growing Jacksonville suburb. Purchase price: $350,000. Loan amount at 85% LTV: $297,500. Market rent per the appraisal: $2,650/month. The borrower selected a 5-year prepayment penalty to get the best rate available at this LTV tier. The lender required 9 months of PITIA reserves, which is typical at 85% LTV - lenders want more cushion when there's less equity.
The Rate and Payment at 85% LTV
Rate: 7.125% on a 30-year fixed with 5-year prepay. Monthly P&I: $2,004. Taxes: $375/month. Insurance: $185/month. Total PITIA: $2,564/month. DSCR: $2,650 / $2,564 = 1.03. That's tight - just barely above breakeven. Monthly cash flow before vacancy and maintenance reserves: $86. After setting aside 8% total for vacancy and maintenance, he's roughly breakeven on a monthly basis. Not a cash cow on paper, but that wasn't the play.
Comparing to 75% LTV on the Same Deal
At 75% LTV ($262,500 loan), the rate would have been approximately 6.375%. Monthly P&I: $1,638. Total PITIA: $2,198. DSCR: 1.21. Monthly cash flow: $452. That's $366/month more cash flow, which is significant. But here's the tradeoff: 75% LTV requires $87,500 down vs. $52,500 at 85% LTV. That's $35,000 in additional capital deployed for $366/month in extra cash flow - a 12.5% marginal return on the extra capital. Good, but not better than deploying that $35,000 as a down payment on a second property.
The Portfolio Math
With $180,000 in total capital, at 75% LTV the investor could acquire 1-2 properties. At 85% LTV, he acquired three. Even though each individual property had thinner cash flow, the aggregate portfolio generated more total wealth building through three sets of principal paydown, three properties appreciating, and three tenants paying down three mortgages. Over a 5-year hold, the equity built across three properties at 85% LTV significantly exceeded the equity from one property at 75% LTV, even accounting for the higher interest rates.
When 85% LTV Makes Sense
High-LTV DSCR loans make sense when you're optimizing for portfolio growth, not individual deal cash flow. If your goal is to acquire as many properties as possible with your available capital, 85% LTV stretches your dollars further. It also makes sense in appreciating markets where you expect to refinance in 2-3 years at a lower LTV based on value growth. It does not make sense if you're banking on cash flow to cover your living expenses or if you have a low risk tolerance - a thin DSCR margin means any rent drop or expense spike can push you negative.
What to Know Before Going 85% LTV
Not every lender offers 85% LTV on DSCR loans, and those that do typically require a 720+ FICO, a DSCR of at least 1.0, and higher reserves (9-12 months is common). The rate premium over 75% LTV is usually 0.50-0.75% depending on the lender and other loan characteristics. Prepayment penalty options may be more limited. Property type matters too - some lenders cap at 80% LTV for condos or multi-unit even if they go to 85% on SFR. Having access to hundreds of lenders through DSCR Direct meant we could find the competitive 85% LTV programs that many brokers don't even know exist.
DSCR Direct offers programs up to 85% LTV. See what rate you'd get at different down payment levels.
Today's DSCR pricing
Purchase
5.999% (6.142% APR)
Rate/Term Refinance
6.000% (6.145% APR)
Cash-Out Refinance
5.999% (6.142% APR)
75% LTV. 780 FICO, 1.25 DSCR, 30-year fixed, 5-year prepay. Your rate may vary.
Compare Hundreds of DSCR Lenders →
See every lender we work with, their programs, and today's live rates. Find the best lender for your scenario.
Have a unique scenario? Email info@dscrdirect.net - we specialize in creative financing for investment properties.
Related Articles
Case Study: Financing a $65K Rental Property With a DSCR Loan
Real case study of a small balance DSCR loan on a $65,000 rental in Indianapolis. How we found a lender, what the rate was, and why most banks said no.
Case Study: DSCR Loan With a 620 Credit Score - What the Rate Actually Was
Real-scenario case study of a DSCR loan at 600 FICO. See the actual rate, monthly payment, reserves structure, and how the deal compared to higher credit tiers.
Case Study: BRRRR Strategy With a DSCR Cash-Out Refinance - Full Numbers Breakdown
Complete BRRRR case study with real numbers. Hard money purchase, rehab, rent, DSCR cash-out refi. See how one investor recycled 100% of their capital on a duplex.
Airbnb DSCR vs Long-Term Rental DSCR: Which Program Is Better?
Compare Airbnb DSCR and long-term rental DSCR loan programs. See how lenders underwrite short-term rentals differently and which approach fits your strategy.