Cayuga Commons (Illustrative Case)
Read only
Fixture only. One row prices the exit cap off the 10-year Treasury, and one row prices a floating senior rate. Neither is saved on the worked example.
Latest, 2026-10-05: PURSUE, 4 readings.
DSCR alert level 1.40x
- 2026-08-17. Verdict flipped from PURSUE to PASS.
- 2026-09-14. Min DSCR crossed below 1.40x, from 1.46x to 1.17x.
- 2026-10-05. Verdict flipped from PASS to PURSUE.
- 2026-10-05. Min DSCR crossed above 1.40x, from 1.17x to 1.46x.
2026-07-06
PURSUE, 15.34% levered IRR, min DSCR 1.46x, NOI $594,066.40
Fixture. Published assumptions. No benchmark was applied.
2026-08-17
PASS, 13.51% levered IRR, min DSCR 1.46x, NOI $594,066.40
Fixture. The exit cap was read 50 bps wider, as if it referenced a higher 10-year Treasury.
2026-09-14
PASS, 12.46% levered IRR, min DSCR 1.17x, NOI $594,066.40
Fixture. The senior rate was read higher, as if a floating loan had followed SOFR up.
2026-10-05
PURSUE, 15.34% levered IRR, min DSCR 1.46x, NOI $594,066.40
Fixture. Back to the published worked example. This row is not a live watch.