Auction Property: SFR3-004 LLC
Owner's Name: SFR3-004 LLC
Location: 3912 THORNWELL CT
Amount Owed: $3,202
Type: SINGLE_FAMILY
View: View on Zillow | View on Realtor
Overall (Final)
Score: 12.11
Decision: 🏅 Buy
Market Value: $234,425
Current Price: $189,000
Cost to Build: $123,840.00
10yr Cashflows: $113,292.82
Suggested Bid: $11,329.28 - $56,646.41
Cap Rate: 7.21%
** cap rate calculated based on Current Price
Level 1 (Analysis)
Decision: Buy 🏅
| location: | 📌 Good 73% |
| marketRent: | 📌 Good 89% |
| taxHistory: | 📌 Good 100% |
| lotFeatures: | 🚩 Poor 14% |
| marketDemand: | 🚩 Poor 0% |
| propertyType: | 📌 Good 100% |
| legalConsiderations: | 📌 Good 100% |
| developmentFeasibility: | ⚠️ Fair 46% |
| acquisitionVsMarketValue: | 📌 Good 97% |
Level 2 (Simulation)
**involves significant stress testing
Decision: Buy 🏅
| location: | City: Columbia 🚲 County: Richland County 🚲 |
| price vs market value: | ⚠️ Fair 40% Value Ratio: 0.81 💹 Current Price: $189,000.00 💸 Zestimate Price: $189,000.00 💸 Tax Assessed Value: $87,000.00 💸 Average Nearby Price: $234,425.00 💸 |
| school trends: | ⚠️ Fair 50% Average School Rating: 4.67 💹 |
| taxes: | 📌 Good 100% Annual Tax: $2,677.00 💸 Monthly Hoa Tax: $0.00 💸 Annual Insurance: $794.00 💸 Total Annual Cost: $3,471.00 💸 |
| rent potential: | ⚠️ Fair 50% Estimated Rent Price: $1,425.00 💸 |
| capitalization rate: | 🚩 Poor 38% Simulated Rating: 5.80 💹 |
| exit strategy: | 📌 Good 100% Time On Market: 2090 days 🕰️ |
| year built: | 🚩 Poor 0% Time Built: 1948 🕰️ |
| property info: | 📌 Good 80% Home Type: SINGLE_FAMILY 🏠 Home Bedrooms: 3 🏠 Home Living Area: 1032 🏠 |