Auction Property: KSL DESIGNS LLC
Owner's Name: KSL DESIGNS LLC
Location: 7137 FROST AVE
Amount Owed: $2,900
Type: SINGLE_FAMILY
View: View on Zillow | View on Realtor
Overall (Final)
Score: -21.84
Decision: 🚩 Do Not Buy
Market Value: $39,074
Current Price: $157,500
Cost to Build: $142,560.00
10yr Cashflows: $91,270.28
Suggested Bid: $9,127.03 - $45,635.14
Cap Rate: 7.56%
** cap rate calculated based on Current Price
Level 1 (Analysis)
Decision: Do Not Buy
| location: | 🚩 Poor 20% |
| marketRent: | 📌 Good 72% |
| taxHistory: | 📌 Good 100% |
| lotFeatures: | 🚩 Poor 17% |
| marketDemand: | 🚩 Poor 0% |
| propertyType: | 📌 Good 100% |
| legalConsiderations: | 📌 Good 100% |
| developmentFeasibility: | 🚩 Poor 38% |
| acquisitionVsMarketValue: | 🚩 Poor -1,515% |
Level 2 (Simulation)
**involves significant stress testing
Decision: Do Not Buy
| location: | City: Columbia 🚲 County: Richland County 🚲 |
| price vs market value: | ⚠️ Fair 40% Value Ratio: 4.03 💹 Current Price: $157,500.00 💸 Zestimate Price: $157,500.00 💸 Tax Assessed Value: $28,000.00 💸 Average Nearby Price: $39,074.38 💸 |
| school trends: | ⚠️ Fair 50% Average School Rating: 2.33 💹 |
| taxes: | 📌 Good 100% Annual Tax: $1,209.00 💸 Monthly Hoa Tax: $0.00 💸 Annual Insurance: $662.00 💸 Total Annual Cost: $1,871.00 💸 |
| rent potential: | ⚠️ Fair 50% Estimated Rent Price: $1,148.00 💸 |
| capitalization rate: | 🚩 Poor 38% Simulated Rating: 5.83 💹 |
| exit strategy: | 📌 Good 100% Time On Market: 2408 days 🕰️ |
| year built: | 🚩 Poor 0% Time Built: 1969 🕰️ |
| property info: | ⚠️ Fair 50% Home Type: SINGLE_FAMILY 🏠 Home Bedrooms: 2 🏠 Home Living Area: 1188 🏠 |