Owner
$527,198
502 N CEDAR LAKE DR W, COLUMBIA, MO
Quick Facts
owner occupied
Yes
vacant
No
corporate owner
No
beds
4
baths
3
sq. ft.
3,872
property type
Single Family Residential
hoa
Yes
About
Residential
Good Condition
Living Area
Attached Garage
1 Story
Full Basement
Electric
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
1976
Building Size
3,872 sq ft
Lot Size
33,475 sq ft
Lot Size (Acres)
0.77 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
16-918-00-01-078.00 01
County
Boone County, MO
Metro Area
Columbia, MO
Zoning
R1
Neighborhood/Subdivision
CEDAR LAKE
Lot Number
28
School District
Columbia 93 School District
Legal Description
CEDAR LAKE BLK 1 LOT 28 EXC W 5' AND W 5' LOT 29
Tax & Value Information
Market Value (Total)
$306,900
Building Value
$273,500
Land Value
$33,400
Annual Property Tax
—
Tax Assessment Year
2023
Assessed Value
$58,311
Last Assessment Year
2023
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
8/20/2020
Recording Date
9/29/2020
Sales Document #
2020.23861
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$20,400
Return on Investment
15.60%
After Repair Value
$579,918
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$474,478
Renovation Cost
$26,360
Closing Costs (buying)
$9,490
Holding Costs
$14,395
Selling Costs
$34,795
Total Investment
$130,745
After Repair Value (ARV)
$579,918
Total Costs
$559,518
Estimated Profit
$20,400
Cash Invested
$121,256
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area