Auction Property: CALDWELL-RUSSELL ANGELA O &
Owner's Name: CALDWELL-RUSSELL ANGELA O &
Location: 1635 THORNDYKE DR
Amount Owed: $882
Type: SINGLE_FAMILY
View: View on Zillow | View on Realtor
Overall (Final)
Score: 6.17
Decision: 🚩 Do Not Buy
Market Value: $81,300
Current Price: $115,100
Cost to Build: $140,760.00
10yr Cashflows: $104,706.42
Suggested Bid: $10,470.64 - $52,353.21
Cap Rate: 12.68%
** cap rate calculated based on Current Price
Level 1 (Analysis)
Decision: Do Not Buy 🏅
| location: | ⚠️ Fair 43% |
| marketRent: | 📌 Good 82% |
| taxHistory: | 📌 Good 100% |
| lotFeatures: | 🚩 Poor 16% |
| marketDemand: | ⚠️ Fair 50% |
| propertyType: | 📌 Good 100% |
| legalConsiderations: | 📌 Good 100% |
| developmentFeasibility: | 🚩 Poor 39% |
| acquisitionVsMarketValue: | 🚩 Poor -208% |
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: 1.42 💹 Current Price: $115,100.00 💸 Zestimate Price: $115,100.00 💸 Tax Assessed Value: $45,900.00 💸 Average Nearby Price: $81,300.00 💸 |
| school trends: | 📌 Good 75% Average School Rating: 5.00 💹 |
| taxes: | 📌 Good 100% Annual Tax: $727.00 💸 Monthly Hoa Tax: $0.00 💸 Annual Insurance: $483.00 💸 Total Annual Cost: $1,210.00 💸 |
| rent potential: | ⚠️ Fair 50% Estimated Rent Price: $1,317.00 💸 |
| capitalization rate: | 📌 Good 88% Simulated Rating: 10.35 💹 |
| exit strategy: | 📌 Good 100% Time On Market: 0 🕰️ |
| year built: | 🚩 Poor 0% Time Built: 1954 🕰️ |
| property info: | 📌 Good 80% Home Type: SINGLE_FAMILY 🏠 Home Bedrooms: 3 🏠 Home Living Area: 1173 🏠 |