Under $800K Purchase – Appraised at $1.2M – Seeking 70–75% LTV DSCR | TX
Hi BP community,
We’re structuring a hospitality acquisition in Pecos, TX and are looking for a serious DSCR / commercial lender comfortable with workforce lodge / hospitality assets.
This is not a “hope deal.” Numbers are solid.
📍 Asset Summary
158 County Rd 404, Pecos, TX
Hospitality / Workforce Lodge
Built 2017
9,220 SF
7.66 acres
18 furnished units + manager residence
21 beds
Opportunity Zone
Room for expansion
Located ~3 miles from the Infinium eFuels industrial project currently under development.
💰 Purchase & Valuation
Seller willing to transact at: ~$800,000
Property appraised at: $1.2M (September 2025)
(Appraisal copy pending delivery)
That’s a significant equity cushion.
📊 Current NOI
Stated NOI ≈ $100,000
At $800K purchase:
Cap rate ≈ 12.5%
🔢 Debt Scenarios We Are Exploring
🔹 70% LTV (of purchase price)
Loan: $560,000
At ~6.7–7.5% rate → Annual DS ≈ $53–55K
DSCR ≈ 1.8x+
🔹 75% LTV (of purchase price)
Loan: $600,000
Annual DS ≈ ~$57–60K
DSCR ≈ 1.65–1.75x
Coverage is strong even before NOI optimization.
If underwriting off appraised value ($1.2M), leverage metrics improve further, but we are modeling conservatively off purchase.
🎯 Business Plan
-
Stabilize and professionalize operations
-
Add 2 new units (projected +$6K/month gross when stabilized)
-
Target NOI: $130K–$160K within 12–18 months
-
Refinance into long-term hold structure
🏦 What We’re Looking For
-
70–75% LTV
-
Hospitality-friendly DSCR
-
Reasonable prepay
-
Straightforward underwriting
We’ve already received indicative offers in the 6–7% range, so we are not looking for 9%+ pricing.
We are also looking for normal fee structures — not excessive points, layered broker fees, or inflated origination. Transparent 1–2% origination is reasonable. We are avoiding time-wasters.
If you can compete on:
-
Rate
-
Clean structure
-
Professional execution
We can move quickly.
📩 Contact
Please email full terms directly to:
Include:
-
Max LTV
-
Rate range
-
Points / origination
-
Prepay structure
-
Minimum DSCR requirement
Serious lenders only.
Thanks,
Eduardo