Updated March 24, 2026
Case Study: Financing a $65K Rental Property With a DSCR Loan
Small balance DSCR loans are one of the hardest deals to get done in the mortgage industry - not because the borrower doesn't qualify, but because most lenders don't want to bother. The commission on a $48,750 loan isn't exactly motivating for a loan officer used to $400K deals. But for the investor, these small balance properties can deliver the highest cash-on-cash returns in the game. Here's how we got one across the finish line.
The Property and the Problem
The borrower found a 3-bedroom, 1-bath single-family home in Indianapolis listed at $65,000. It was already tenant-occupied at $750/month with a lease running through the end of the year. The property was in solid shape - newer roof, updated electrical, no major deferred maintenance. On paper, it was a slam dunk. The borrower had a 720 FICO, $120K in savings, and already owned two other rentals. The problem was simple: nobody wanted to write a $48,750 loan.
Why Most Lenders Said No
The first three lenders we approached all had minimum loan amounts of $75,000-$100,000. One lender said their minimum was $150,000. This is the dirty secret of DSCR lending - the big aggregators and wholesale lenders set minimums that exclude a huge portion of the rental market in the Midwest and South. The underwriting work and operational costs are roughly the same whether the loan is $50K or $500K, so lenders naturally prefer larger deals. Finding a lender willing to go below $50K requires access to a deep lender network.
The Lender We Found
Through DSCR Direct's network of hundreds of lenders, we identified a portfolio lender that had no minimum loan amount and actively sought small balance deals in stable Midwest markets. They offered a 30-year fixed at 7.125% with no prepayment penalty. The borrower chose no prepay because he wanted the flexibility to sell or refinance without restriction. The lender required 6 months of reserves ($2,700) and a standard appraisal. Closing costs came in at $4,200 - higher as a percentage of the loan than a larger deal, but very manageable in dollar terms.
The Numbers
Purchase price: $65,000. Down payment (25%): $16,250. Loan amount: $48,750. Rate: 7.125% (30-year fixed). Monthly P&I: $328. Taxes: $95/month. Insurance: $65/month. Total PITIA: $488/month. Rent: $750/month. DSCR: 1.54. Monthly cash flow after PITIA: $262. That's before vacancy and maintenance reserves, but even after setting aside 10% for vacancy ($75) and 5% for maintenance ($37), the property nets $150/month.
Cash-on-Cash Return
Total cash invested: $16,250 (down payment) + $4,200 (closing costs) + $2,700 (reserves) = $23,150. Annual net cash flow (conservative, after vacancy and maintenance): $1,800. Cash-on-cash return: 7.8%. That doesn't include principal paydown ($1,680 in year one) or any appreciation. Add those in and the total return in year one is closer to 15%. Compare that to a $400K property with a 5% cash-on-cash return, and you can see why small balance investors love these markets.
What I'd Do Differently
If the borrower had been willing to take a 3-year prepay penalty, the rate would have dropped to about 6.625%, saving $25/month and boosting the cash-on-cash return above 9%. For a buy-and-hold investor with no plans to sell in 3 years, that's usually the right call. The borrower valued flexibility over rate optimization, which is a perfectly valid choice - especially if he decides to 1031 exchange into a larger property down the road.
The Bottom Line on Small Balance DSCR
Small balance DSCR loans exist, and they can be excellent investments. The challenge is finding a lender, not qualifying. If you're shopping properties under $100K in markets like Indianapolis, Memphis, Cleveland, or Birmingham, don't assume you need to pay cash. A DSCR loan lets you leverage your capital across multiple properties instead of tying up all your cash in one. The key is working with a broker who has access to lenders that actually want these deals.
DSCR Direct sources small balance loans starting under $50K from hundreds of lenders.
Today's DSCR pricing
Purchase
5.990% (6.121% APR)
Rate/Term Refinance
5.990% (6.121% APR)
Cash-Out Refinance
5.990% (6.121% APR)
75% LTV. 780 FICO, 1.25 DSCR, 30-year fixed, 5-year prepay. Your rate may vary.
Have a unique scenario? Email info@dscrdirect.net - we specialize in creative financing for investment properties.
Related Articles
Rental Property Financing Options: Every Loan Type Compared
Comprehensive comparison of every rental property financing option - conventional, DSCR, hard money, portfolio, HELOC, and seller financing. When to use each and how they stack up.
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: 85% LTV DSCR Purchase - Putting Only 15% Down on a Rental
Real case study of an 85% LTV DSCR loan purchase. See the rate, payment, and why putting less down sometimes makes more sense than a larger down payment.
DSCR Loan vs SBA Loan for Investment and Commercial Property
Compare DSCR loans and SBA loans for real estate investors. Learn the differences in speed, documentation, rates, and requirements to choose the right financing.