Auction Property: LIN HAIYAN
Owner's Name: LIN HAIYAN
Location: 98 HUGER ST
Amount Owed: $2,394
Type: SINGLE_FAMILY
View: View on Zillow | View on Realtor
Overall (Final)
Score: 13.51
Decision: 💎 Strong Buy
Market Value: $188,700
Current Price: $146,800
Cost to Build: $157,200.00
10yr Cashflows: $180,473.47
Suggested Bid: $18,047.35 - $90,236.74
Cap Rate: 16.63%
** cap rate calculated based on Current Price
Level 1 (Analysis)
Decision: Buy 🏅
| location: | ⚠️ Fair 68% |
| marketRent: | 📌 Good 100% |
| taxHistory: | 📌 Good 100% |
| lotFeatures: | 🚩 Poor 18% |
| marketDemand: | 🚩 Poor 0% |
| propertyType: | 📌 Good 100% |
| legalConsiderations: | 📌 Good 100% |
| developmentFeasibility: | 🚩 Poor 32% |
| acquisitionVsMarketValue: | 📌 Good 100% |
Level 2 (Simulation)
**involves significant stress testing
Decision: Buy 🏅
| location: | City: Columbia 🚲 County: Richland County 🚲 |
| price vs market value: | ⚠️ Fair 40% Value Ratio: 0.78 💹 Current Price: $146,800.00 💸 Zestimate Price: $146,800.00 💸 Tax Assessed Value: $69,500.00 💸 Average Nearby Price: $188,700.00 💸 |
| school trends: | 📌 Good 75% Average School Rating: 5.33 💹 |
| taxes: | 📌 Good 100% Annual Tax: $2,211.00 💸 Monthly Hoa Tax: $0.00 💸 Annual Insurance: $617.00 💸 Total Annual Cost: $2,828.00 💸 |
| rent potential: | 📌 Good 100% Estimated Rent Price: $2,270.00 💸 |
| capitalization rate: | 📌 Good 100% Simulated Rating: 14.96 💹 |
| exit strategy: | 📌 Good 100% Time On Market: 14387 days 🕰️ |
| year built: | 🚩 Poor 0% Time Built: 1900 🕰️ |
| property info: | 📌 Good 80% Home Type: SINGLE_FAMILY 🏠 Home Bedrooms: 3 🏠 Home Living Area: 1310 🏠 |