Learn to understand the underlying assumptions, check their math (or find someone who can help you), and make a decision based on your own analysis.

I've made some assumptions but plug in the correct purchase price and rental amounts and that should tell you what you need to know. 

I have been sent a fair number of turnkey properties, and never bought them because the assumptions were way off.  

But, I'll go with a few assumptions -- you a first mortgage on both properties, and that they are with different banks.First, you could get a Commercial LOC secured by the 2nd DOT on each property, but the first mortgage holder likely won't allow it unless they approve it first. 

While I might be making some incorrect assumptions, I feel like I am fairly close.

I need a reference in northern Virginia for a loan assumption and subject to.

The insurance company is collecting just enough premium for the policy to perform according to their assumptions on the growth of their reserves over time.

Am I correct in my assumptions?

What safe assumptions (if any) can I make for what the 2022 FMV and AV will be?

But, using your assumptions look at it this way.