Asset Valuation






Appraisal-Style Comp Sheet




Asset Valuation Report

by VC Engineering Services

This Asset Valuation Report is prepared by VC Engineering Services and represents a broker’s professional analysis of market data, asset performance, and valuation methodology. This report is based on proprietary intellectual property developed by VC Engineering Services. It is not an appraisal as defined by USPAP and should not be relied upon as such. Redistribution, reproduction, or reliance outside the stated purpose is prohibited without prior written consent.

Sales Comparison Comp Sheet
Prepared

myConnect โ€ข a VC Property Group LLC company

Subject Property

Summary

# Address Class SF $ / SF Units Bed/Bath Beds $ / UNIT NOI CAP Gross Rent GRM Price Adj. Price Actions
Averages โ€” โ€” โ€” โ€” โ€” โ€” โ€” โ€” โ€” โ€” โ€” โ€”

Photo 1
Photo 2
Photo 3

UNIFORM APPRAISAL DATASET (UAD) DEFINITIONS ADDENDUM

(Source: Fannie Mae UAD Appendix D: UAD Field-Specific Standardization Requirements)

Condition Ratings and Definitions

C1

The improvements have been recently constructed and have not been previously occupied. The entire structure and all components are new and the dwelling features no physical depreciation.

Note: Newly constructed improvements that feature recycled or previously used materials and/or components can be considered new dwellings provided that the dwelling is placed on a 100 percent new foundation and the recycled materials and the recycled components have been rehabilitated/remanufactured into like-new condition. Improvements that have not been previously occupied are not considered โ€œnewโ€ if they have any significant physical depreciation (that is, newly constructed dwellings that have been vacant for an extended period of time without adequate maintenance or upkeep).

C2

The improvements feature no deferred maintenance, little or no physical depreciation, and require no repairs. Virtually all building components are new or have been recently repaired, refinished, or rehabilitated. All outdated components and finishes have been updated and/or replaced with components that meet current standards. Dwellings in this category are either almost new or have been recently completely renovated and are similar in condition to new construction.

Note: The improvements represent a relatively new property that is well maintained with no deferred maintenance and little or no physical depreciation, or an older property that has been recently completely renovated.

C3

The improvements are well maintained and feature limited physical depreciation due to normal wear and tear. Some components, but not every major building component, may be updated or recently rehabilitated. The structure has been well maintained.

Note: The improvement is in its first-cycle of replacing short-lived building components (appliances, floor coverings, HVAC, etc.) and is being well maintained. Its estimated effective age is less than its actual age. It also may reflect a property in which the majority of short-lived building components have been replaced but not to the level of a complete renovation.

C4

The improvements feature some minor deferred maintenance and physical deterioration due to normal wear and tear. The dwelling has been adequately maintained and requires only minimal repairs to building components/mechanical systems and cosmetic repairs. All major building components have been adequately maintained and are functionally adequate.

Note: The estimated effective age may be close to or equal to its actual age. It reflects a property in which some of the short-lived building components have been replaced, and some short-lived building components are at or near the end of their physical life expectancy; however, they still function adequately. Most minor repairs have been addressed on an ongoing basis resulting in an adequately maintained property.

C5

The improvements feature obvious deferred maintenance and are in need of some significant repairs. Some building components need repairs, rehabilitation, or updating. The functional utility and overall livability is somewhat diminished due to condition, but the dwelling remains useable and functional as a residence.

Note: Some significant repairs are needed to the improvements due to the lack of adequate maintenance. It reflects a property in which many of its short-lived building components are at the end of or have exceeded their physical life expectancy but remain functional.

C6

The improvements have substantial damage or deferred maintenance with deficiencies or defects that are severe enough to affect the safety, soundness, or structural integrity of the improvements. The improvements are in need of substantial repairs and rehabilitation, including many or most major components.

Note: Substantial repairs are needed to the improvements due to the lack of adequate maintenance or property damage. It reflects a property with conditions severe enough to affect the safety, soundness, or structural integrity of the improvements.

Quality Ratings and Definitions

Q1

Dwellings with this quality rating are usually unique structures that are individually designed by an architect for a specified user. Such residences typically are constructed from detailed architectural plans and specifications and feature an exceptionally high level of workmanship and exceptionally high-grade materials throughout the interior and exterior of the structure. The design features exceptionally high-quality exterior refinements and ornamentation, and exceptionally high-quality interior refinements. The workmanship, materials, and finishes throughout the dwelling are of exceptionally high quality.

Q2

Dwellings with this quality rating are often custom designed for construction on an individual property ownerโ€™s site. However, dwellings in this quality grade are also found in high-quality tract developments featuring residence constructed from individual plans or from highly modified or upgraded plans. The design features detailed, high quality exterior ornamentation, high-quality interior refinements, and detail. The workmanship, materials, and finishes throughout the dwelling are generally of high or very high quality.

Q3

Dwellings with this quality rating are residences of higher quality built from individual or readily available designer plans in above-standard residential tract developments or on an individual property ownerโ€™s site. The design includes significant exterior ornamentation and interiors that are well finished. The workmanship exceeds acceptable standards and many materials and finishes throughout the dwelling have been upgraded from โ€œstockโ€ standards.

Q4

Dwellings with this quality rating meet or exceed the requirements of applicable building codes. Standard or modified standard building plans are utilized and the design includes adequate fenestration and some exterior ornamentation and interior refinements. Materials, workmanship, finish, and equipment are of stock or builder grade and may feature some upgrades.

Q5

Dwellings with this quality rating feature economy of construction and basic functionality as main considerations. Such dwellings feature a plain design using readily available or basic floor plans featuring minimal fenestration and basic finishes with minimal exterior ornamentation and limited interior detail. These dwellings meet minimum building codes and are constructed with inexpensive, stock materials with limited refinements and upgrades.

Q6

Dwellings with this quality rating are of basic quality and lower cost; some may not be suitable for year-round occupancy. Such dwellings are often built with simple plans or without plans, often utilizing the lowest quality building materials. Such dwellings are often built or expanded by persons who are professionally unskilled or possess only minimal construction skills. Electrical, plumbing, and other mechanical systems and equipment may be minimal or non-existent. Older dwellings may feature one or more substandard or non-conforming additions to the original structure.

Definitions of Not Updated, Updated, and Remodeled

Not Updated

Little or no updating or modernization. This description includes, but is not limited to, new homes. Residential properties of fifteen years of age or less often reflect an original condition with no updating, if no major components have been replaced or updated. Those over fifteen years of age are also considered not updated if the appliances, fixtures, and finishes are predominantly dated. An area that is โ€˜Not Updatedโ€™ may still be well maintained and fully functional, and this rating does not necessarily imply deferred maintenance or physical/functional deterioration.

Updated

The area of the home has been modified to meet current market expectations. These modifications are limited in terms of both scope and cost. An updated area of the home should have an improved look and feel, or functional utility. Changes that constitute updates include refurbishment and/or replacing components to meet existing market expectations. Updates do not include significant alterations to the existing structure.

Remodeled

Significant finish and/or structural changes have been made that increase utility and appeal through complete replacement and/or expansion. A remodeled area reflects fundamental changes that include multiple alterations. These alterations may include some or all of the following: replacement of a major component (cabinet(s), bathtub, or bathroom tile), relocation of plumbing/gas fixtures/appliances, significant structural alterations (relocating walls, and/or the addition of square footage). This would include a complete gutting and rebuild.

Explanation of Bathroom Count

Three-quarter baths are counted as a full bath in all cases. Quarter baths (baths that feature only a toilet) are not included in the bathroom count. The number of full and half baths is reported by separating the two values using a period, where the full bath count is represented to the left of the period and the half bath count is represented to the right of the period.

Example: 3.2 indicates three full baths and two half baths.

ADJUSTMENT METHODOLOGY

Internal reference for adjustment calculations used in sales comparison approach

Residential Properties
Condition Adjustments

Rate: 10% per grade difference

Scale: UAD C1 (Superior) โ†’ C6 (Inferior)

Formula: (Subject Grade – Comp Grade) ร— 10% ร— Comp Price

Quality Adjustments

Rate: 10% per grade difference

Scale: UAD Q1 (Superior) โ†’ Q6 (Inferior)

Formula: (Subject Grade – Comp Grade) ร— 10% ร— Comp Price

Gross Building Area (GBA) Adjustments

Method: Direct square footage comparison

Rate: Comp price per square foot

Formula: (Subject GBA – Comp GBA) ร— Comp $/SF

Example: Subject 2,500 SF vs Comp 2,200 SF at $200/SF = +$60,000

Rental Adjustments

Method: Income capitalization approach

Formula: (Subject Total GPR – Comp Total Rent) ร— Comp GRM

Sources: Actual comp rents vs Subject GPR market mapping

Example: Subject $3,600/mo vs Comp $3,200/mo at 120 GRM = +$48,000

Bedroom Adjustments – Diminishing Returns Curve

Method: Tiered contributory value based on functional utility

Value Scale:

Studio โ†’ 1BR: $20,000-$40,000 (massive functional jump)

1BR โ†’ 2BR: $15,000-$30,000 (family usability)

2BR โ†’ 3BR: $10,000-$25,000 (suburban sweet spot)

3BR โ†’ 4BR: $5,000-$15,000 (optional territory)

4BR โ†’ 5BR: $0-$10,000 (diminishing returns peak)

5BR โ†’ 6BR: $0 or negative (layout compromise)

Cumulative Calculation Example:

Subject: 4-bedroom vs Comp: 2-bedroom

Step 1: 2BR โ†’ 3BR = $25,000

Step 2: 3BR โ†’ 4BR = $15,000

Total Adjustment: $40,000 (upward – subject superior)

Each bedroom transition applies its own value tier – larger gaps accumulate multiple tiers

Note: Values vary significantly by market – urban vs suburban, luxury vs standard

Bathroom Adjustments – Cumulative Transitions

Method: Transition-based diminishing returns with fractional support

1 Bath โ†’ 2 Bath: $15,000 (major functionality gain)

2 Bath โ†’ 3 Bath: $15,000 (continued high value)

3 Bath โ†’ 4 Bath: $10,000 (diminishing returns begin)

4 Bath โ†’ 5+ Bath: $5,000 (luxury territory)

Fractional Bath Calculation:

Subject: 3.5 baths vs Comp: 2.0 baths

Step 1: 2.0 โ†’ 2.5 (half step in 2โ†’3 transition) = $7,500

Step 2: 2.5 โ†’ 3.0 (half step in 2โ†’3 transition) = $7,500

Step 3: 3.0 โ†’ 3.5 (half step in 3โ†’4 transition) = $5,000

Total Adjustment: $20,000 (upward – subject superior)

Each 0.5 increment gets half the value of its transition tier

Note: Fractional baths (.5) represent powder rooms/half baths within each transition

Commercial Properties
Asset Class Factors

Location, property class, parking, HVAC, tenant quality, lease terms

Income-Based Analysis

Cap rate analysis, NOI adjustments, market vs in-place rents

Note: This methodology section is for internal reference and does not appear in printed reports.