1.10-Year Rental Property Scenario Stress Test
KPI cards and summary table · 2026
A real estate deal analyst built this 10-year scenario stress test to secure financing committee approval for a French rental property before an exclusivity period expired. Starting with a €620.0K Year 1 entry value, the dashboard compares three models. The Baseline scenario (5.74% interest rate) yields a minimum DSCR of 1.02x and €28.8K in cumulative cash flow. A Rate Shock scenario (+200 bps to 7.74%) drops the DSCR to 0.87x and cash flow to -€17.7K. A Stagflation scenario drives the DSCR to 0.79x with a -€24.4K cash flow. This quantified comparison replaced static spreadsheet projections.
What it shows:
Multi-scenario underwriting clearly defines break-even occupancy and DSCR limits under adverse economic conditions.




