Auction Property: DFB REAL ESTATE LLC
Owner's Name: DFB REAL ESTATE LLC
Location: 1400 CHELTENHAM LN
Amount Owed: $5,822
Type: SINGLE_FAMILY
View: View on Zillow | View on Realtor
Overall (Final)
Score: 6.47
Decision: 🚩 Do Not Buy
Market Value: $193,400
Current Price: $260,000
Cost to Build: $176,400.00
10yr Cashflows: $133,804.78
Suggested Bid: $13,380.48 - $66,902.39
Cap Rate: 5.45%
** cap rate calculated based on Current Price
Level 1 (Analysis)
Decision: Do Not Buy
| location: | ⚠️ Fair 60% |
| marketRent: | 📌 Good 100% |
| taxHistory: | 📌 Good 100% |
| lotFeatures: | 🚩 Poor 27% |
| marketDemand: | 🚩 Poor 35% |
| propertyType: | 📌 Good 100% |
| legalConsiderations: | 📌 Good 100% |
| developmentFeasibility: | 🚩 Poor 24% |
| acquisitionVsMarketValue: | 🚩 Poor -172% |
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: 1.34 💹 Current Price: $260,000.00 💸 Zestimate Price: $249,700.00 💸 Tax Assessed Value: $138,000.00 💸 Average Nearby Price: $193,400.00 💸 |
| school trends: | ⚠️ Fair 50% Average School Rating: 3.67 💹 |
| taxes: | ⚠️ Fair 50% Annual Tax: $4,945.00 💸 Monthly Hoa Tax: $0.00 💸 Annual Insurance: $1,092.00 💸 Total Annual Cost: $6,037.00 💸 |
| rent potential: | 📌 Good 75% Estimated Rent Price: $1,683.00 💸 |
| capitalization rate: | 🚩 Poor 38% Simulated Rating: 4.45 💹 |
| exit strategy: | 📌 Good 100% Time On Market: 117 days 🕰️ |
| year built: | 🚩 Poor 0% Time Built: 1968 🕰️ |
| property info: | 📌 Good 80% Home Type: SINGLE_FAMILY 🏠 Home Bedrooms: 3 🏠 Home Living Area: 1470 🏠 |