AVM $926,000RANGE $799K–$1,054KVERDICT PASS / NEGOTIATECONVICTION 5/100DSCR Y1 0.31x · LENDER NEEDS 1.20x+NOI Y1 $16,531CAP RATE 1.8%CASH FLOW Y1 -$36,584CASH-ON-CASH Y1 -15.8%PROB-WEIGHTED IRR -7.2%MARKET RENT $3,470/MOBREAK-EVEN RENT $6,958/MONEGOTIATION TARGET $800K–$850K
AVM $926,000RANGE $799K–$1,054KVERDICT PASS / NEGOTIATECONVICTION 5/100DSCR Y1 0.31x · LENDER NEEDS 1.20x+NOI Y1 $16,531CAP RATE 1.8%CASH FLOW Y1 -$36,584CASH-ON-CASH Y1 -15.8%PROB-WEIGHTED IRR -7.2%MARKET RENT $3,470/MOBREAK-EVEN RENT $6,958/MONEGOTIATION TARGET $800K–$850K